[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -3.35%
YoY- 241.9%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 226,626 208,572 145,357 135,857 131,754 134,408 165,941 23.11%
PBT 14,224 13,812 9,123 5,560 5,510 956 -67,870 -
Tax -2,904 -2,224 -4,002 -976 -826 -828 -2,170 21.46%
NP 11,320 11,588 5,121 4,584 4,684 128 -70,040 -
-
NP to SH 11,320 11,588 5,136 4,474 4,630 756 -57,908 -
-
Tax Rate 20.42% 16.10% 43.87% 17.55% 14.99% 86.61% - -
Total Cost 215,306 196,984 140,236 131,273 127,070 134,280 235,981 -5.93%
-
Net Worth 65,475 62,598 59,652 58,112 56,783 50,157 54,583 12.90%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 2,182 - - - - -
Div Payout % - - 42.49% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 65,475 62,598 59,652 58,112 56,783 50,157 54,583 12.90%
NOSH 72,750 72,788 72,746 72,640 72,798 72,692 72,778 -0.02%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 5.00% 5.56% 3.52% 3.37% 3.56% 0.10% -42.21% -
ROE 17.29% 18.51% 8.61% 7.70% 8.15% 1.51% -106.09% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 311.51 286.54 199.81 187.03 180.98 184.90 228.01 23.14%
EPS 15.56 15.92 7.06 6.16 6.36 1.04 -79.57 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.82 0.80 0.78 0.69 0.75 12.93%
Adjusted Per Share Value based on latest NOSH - 72,797
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 311.40 286.59 199.73 186.68 181.04 184.69 228.02 23.11%
EPS 15.55 15.92 7.06 6.15 6.36 1.04 -79.57 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.8602 0.8197 0.7985 0.7802 0.6892 0.75 12.91%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.55 0.50 0.35 0.49 0.67 0.55 0.58 -
P/RPS 0.18 0.17 0.18 0.26 0.37 0.30 0.25 -19.68%
P/EPS 3.53 3.14 4.96 7.95 10.53 52.88 -0.73 -
EY 28.29 31.84 20.17 12.57 9.49 1.89 -137.19 -
DY 0.00 0.00 8.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.43 0.61 0.86 0.80 0.77 -14.39%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 30/06/08 27/03/08 19/12/07 25/09/07 25/05/07 30/03/07 -
Price 0.52 0.48 0.45 0.43 0.46 0.47 0.56 -
P/RPS 0.17 0.17 0.23 0.23 0.25 0.25 0.25 -22.68%
P/EPS 3.34 3.02 6.37 6.98 7.23 45.19 -0.70 -
EY 29.92 33.17 15.69 14.33 13.83 2.21 -142.08 -
DY 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.55 0.54 0.59 0.68 0.75 -15.76%

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