[SAPIND] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -9.91%
YoY- 161.05%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 205,396 162,008 166,789 163,066 163,460 143,873 140,182 29.09%
PBT 10,324 10,426 9,320 11,910 12,928 15,182 4,036 87.36%
Tax -800 -358 -728 -634 -712 -7,031 -1,601 -37.11%
NP 9,524 10,068 8,592 11,276 12,216 8,151 2,434 148.93%
-
NP to SH 10,776 10,151 7,985 11,006 12,216 8,151 2,434 170.35%
-
Tax Rate 7.75% 3.43% 7.81% 5.32% 5.51% 46.31% 39.67% -
Total Cost 195,872 151,940 158,197 151,790 151,244 135,722 137,748 26.53%
-
Net Worth 149,990 105,876 96,239 67,521 95,315 100,530 86,426 44.56%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 3,505 - - - 5,188 - -
Div Payout % - 34.54% - - - 63.66% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 149,990 105,876 96,239 67,521 95,315 100,530 86,426 44.56%
NOSH 72,810 70,116 69,236 67,521 64,840 64,858 64,982 7.90%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 4.64% 6.21% 5.15% 6.91% 7.47% 5.67% 1.74% -
ROE 7.18% 9.59% 8.30% 16.30% 12.82% 8.11% 2.82% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 282.10 231.05 240.90 241.50 252.09 221.83 215.72 19.64%
EPS 14.80 14.47 10.97 16.70 18.84 12.56 3.75 150.36%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.06 1.51 1.39 1.00 1.47 1.55 1.33 33.97%
Adjusted Per Share Value based on latest NOSH - 70,171
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 282.15 222.55 229.12 224.00 224.54 197.64 192.57 29.09%
EPS 14.80 13.94 10.97 15.12 16.78 11.20 3.34 170.51%
DPS 0.00 4.82 0.00 0.00 0.00 7.13 0.00 -
NAPS 2.0604 1.4544 1.322 0.9275 1.3093 1.381 1.1872 44.56%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.72 0.75 0.87 1.03 0.80 0.68 0.86 -
P/RPS 0.26 0.32 0.36 0.43 0.32 0.31 0.40 -25.02%
P/EPS 4.86 5.18 7.54 6.32 4.25 5.41 22.95 -64.57%
EY 20.56 19.30 13.26 15.83 23.55 18.48 4.36 182.00%
DY 0.00 6.67 0.00 0.00 0.00 11.76 0.00 -
P/NAPS 0.35 0.50 0.63 1.03 0.54 0.44 0.65 -33.88%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 28/03/06 24/01/06 01/09/05 22/06/05 29/03/05 16/12/04 -
Price 0.77 0.70 0.70 0.85 0.94 0.54 0.75 -
P/RPS 0.27 0.30 0.29 0.35 0.37 0.24 0.35 -15.92%
P/EPS 5.20 4.84 6.07 5.21 4.99 4.30 20.02 -59.39%
EY 19.22 20.68 16.48 19.18 20.04 23.27 5.00 145.99%
DY 0.00 7.14 0.00 0.00 0.00 14.81 0.00 -
P/NAPS 0.37 0.46 0.50 0.85 0.64 0.35 0.56 -24.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment