[SAPIND] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -62.53%
YoY- 1922.52%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 162,008 125,092 81,533 40,865 143,873 105,137 65,387 82.80%
PBT 10,426 6,990 5,955 3,232 15,182 3,027 2,873 135.59%
Tax -358 -546 -317 -178 -7,031 -1,201 -765 -39.64%
NP 10,068 6,444 5,638 3,054 8,151 1,826 2,108 182.79%
-
NP to SH 10,151 5,989 5,503 3,054 8,151 1,826 2,108 184.34%
-
Tax Rate 3.43% 7.81% 5.32% 5.51% 46.31% 39.68% 26.63% -
Total Cost 151,940 118,648 75,895 37,811 135,722 103,311 63,279 79.02%
-
Net Worth 105,876 96,239 67,521 95,315 100,530 86,426 88,860 12.35%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 3,505 - - - 5,188 - - -
Div Payout % 34.54% - - - 63.66% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 105,876 96,239 67,521 95,315 100,530 86,426 88,860 12.35%
NOSH 70,116 69,236 67,521 64,840 64,858 64,982 64,861 5.31%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 6.21% 5.15% 6.91% 7.47% 5.67% 1.74% 3.22% -
ROE 9.59% 6.22% 8.15% 3.20% 8.11% 2.11% 2.37% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 231.05 180.67 120.75 63.02 221.83 161.79 100.81 73.57%
EPS 14.47 8.23 8.35 4.71 12.56 2.81 3.25 169.90%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.51 1.39 1.00 1.47 1.55 1.33 1.37 6.68%
Adjusted Per Share Value based on latest NOSH - 64,840
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 222.61 171.89 112.03 56.15 197.69 144.47 89.85 82.79%
EPS 13.95 8.23 7.56 4.20 11.20 2.51 2.90 184.14%
DPS 4.82 0.00 0.00 0.00 7.13 0.00 0.00 -
NAPS 1.4548 1.3224 0.9278 1.3097 1.3814 1.1876 1.221 12.35%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.75 0.87 1.03 0.80 0.68 0.86 0.92 -
P/RPS 0.32 0.48 0.85 1.27 0.31 0.53 0.91 -50.08%
P/EPS 5.18 10.06 12.64 16.99 5.41 30.60 28.31 -67.67%
EY 19.30 9.94 7.91 5.89 18.48 3.27 3.53 209.39%
DY 6.67 0.00 0.00 0.00 11.76 0.00 0.00 -
P/NAPS 0.50 0.63 1.03 0.54 0.44 0.65 0.67 -17.68%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 24/01/06 01/09/05 22/06/05 29/03/05 16/12/04 24/09/04 -
Price 0.70 0.70 0.85 0.94 0.54 0.75 0.88 -
P/RPS 0.30 0.39 0.70 1.49 0.24 0.46 0.87 -50.73%
P/EPS 4.84 8.09 10.43 19.96 4.30 26.69 27.08 -68.17%
EY 20.68 12.36 9.59 5.01 23.27 3.75 3.69 214.52%
DY 7.14 0.00 0.00 0.00 14.81 0.00 0.00 -
P/NAPS 0.46 0.50 0.85 0.64 0.35 0.56 0.64 -19.71%

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