[SAPIND] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -2.31%
YoY- 144.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 209,304 239,489 238,018 226,626 208,572 145,357 135,857 33.42%
PBT 2,080 7,016 12,897 14,224 13,812 9,123 5,560 -48.11%
Tax -1,980 -1,375 -3,642 -2,904 -2,224 -4,002 -976 60.32%
NP 100 5,641 9,254 11,320 11,588 5,121 4,584 -92.21%
-
NP to SH 100 5,641 9,254 11,320 11,588 5,136 4,474 -92.08%
-
Tax Rate 95.19% 19.60% 28.24% 20.42% 16.10% 43.87% 17.55% -
Total Cost 209,204 233,848 228,764 215,306 196,984 140,236 131,273 36.47%
-
Net Worth 74,166 63,324 64,753 65,475 62,598 59,652 58,112 17.67%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - 2,182 - -
Div Payout % - - - - - 42.49% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 74,166 63,324 64,753 65,475 62,598 59,652 58,112 17.67%
NOSH 83,333 72,787 72,756 72,750 72,788 72,746 72,640 9.59%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 0.05% 2.36% 3.89% 5.00% 5.56% 3.52% 3.37% -
ROE 0.13% 8.91% 14.29% 17.29% 18.51% 8.61% 7.70% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 251.16 329.03 327.14 311.51 286.54 199.81 187.03 21.74%
EPS 0.12 7.75 12.72 15.56 15.92 7.06 6.16 -92.77%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.89 0.87 0.89 0.90 0.86 0.82 0.80 7.37%
Adjusted Per Share Value based on latest NOSH - 72,736
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 287.52 328.98 326.96 311.31 286.51 199.67 186.63 33.42%
EPS 0.14 7.75 12.71 15.55 15.92 7.06 6.15 -91.98%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.0188 0.8699 0.8895 0.8994 0.8599 0.8194 0.7983 17.67%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.50 0.47 0.31 0.55 0.50 0.35 0.49 -
P/RPS 0.20 0.14 0.09 0.18 0.17 0.18 0.26 -16.06%
P/EPS 416.67 6.06 2.44 3.53 3.14 4.96 7.95 1303.88%
EY 0.24 16.49 41.03 28.29 31.84 20.17 12.57 -92.87%
DY 0.00 0.00 0.00 0.00 0.00 8.57 0.00 -
P/NAPS 0.56 0.54 0.35 0.61 0.58 0.43 0.61 -5.54%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 23/06/09 27/03/09 26/12/08 24/09/08 30/06/08 27/03/08 19/12/07 -
Price 0.46 0.35 0.49 0.52 0.48 0.45 0.43 -
P/RPS 0.18 0.11 0.15 0.17 0.17 0.23 0.23 -15.08%
P/EPS 383.33 4.52 3.85 3.34 3.02 6.37 6.98 1348.34%
EY 0.26 22.14 25.96 29.92 33.17 15.69 14.33 -93.11%
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.52 0.40 0.55 0.58 0.56 0.55 0.54 -2.48%

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