[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -18.24%
YoY- 106.82%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 207,618 209,304 239,489 238,018 226,626 208,572 145,357 26.85%
PBT 3,636 2,080 7,016 12,897 14,224 13,812 9,123 -45.87%
Tax -1,428 -1,980 -1,375 -3,642 -2,904 -2,224 -4,002 -49.72%
NP 2,208 100 5,641 9,254 11,320 11,588 5,121 -42.95%
-
NP to SH 2,208 100 5,641 9,254 11,320 11,588 5,136 -43.06%
-
Tax Rate 39.27% 95.19% 19.60% 28.24% 20.42% 16.10% 43.87% -
Total Cost 205,410 209,204 233,848 228,764 215,306 196,984 140,236 29.00%
-
Net Worth 66,094 74,166 63,324 64,753 65,475 62,598 59,652 7.08%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - 2,182 -
Div Payout % - - - - - - 42.49% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 66,094 74,166 63,324 64,753 65,475 62,598 59,652 7.08%
NOSH 72,631 83,333 72,787 72,756 72,750 72,788 72,746 -0.10%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 1.06% 0.05% 2.36% 3.89% 5.00% 5.56% 3.52% -
ROE 3.34% 0.13% 8.91% 14.29% 17.29% 18.51% 8.61% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 285.85 251.16 329.03 327.14 311.51 286.54 199.81 26.99%
EPS 3.04 0.12 7.75 12.72 15.56 15.92 7.06 -43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.91 0.89 0.87 0.89 0.90 0.86 0.82 7.19%
Adjusted Per Share Value based on latest NOSH - 72,784
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 285.28 287.60 329.08 327.06 311.40 286.59 199.73 26.85%
EPS 3.03 0.14 7.75 12.72 15.55 15.92 7.06 -43.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.9082 1.0191 0.8701 0.8898 0.8997 0.8602 0.8197 7.08%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.57 0.50 0.47 0.31 0.55 0.50 0.35 -
P/RPS 0.20 0.20 0.14 0.09 0.18 0.17 0.18 7.28%
P/EPS 18.75 416.67 6.06 2.44 3.53 3.14 4.96 142.86%
EY 5.33 0.24 16.49 41.03 28.29 31.84 20.17 -58.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.57 -
P/NAPS 0.63 0.56 0.54 0.35 0.61 0.58 0.43 29.02%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 08/09/09 23/06/09 27/03/09 26/12/08 24/09/08 30/06/08 27/03/08 -
Price 0.55 0.46 0.35 0.49 0.52 0.48 0.45 -
P/RPS 0.19 0.18 0.11 0.15 0.17 0.17 0.23 -11.96%
P/EPS 18.09 383.33 4.52 3.85 3.34 3.02 6.37 100.66%
EY 5.53 0.26 22.14 25.96 29.92 33.17 15.69 -50.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.60 0.52 0.40 0.55 0.58 0.56 0.55 5.97%

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