[SAPIND] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -74.17%
YoY- 12.62%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 284,844 210,498 142,755 66,827 284,877 219,993 152,394 51.56%
PBT 28,940 22,425 15,643 6,943 26,521 17,104 13,765 63.89%
Tax -6,912 -4,898 -3,198 -1,705 -6,241 -3,467 -2,657 88.82%
NP 22,028 17,527 12,445 5,238 20,280 13,637 11,108 57.64%
-
NP to SH 22,031 17,527 12,445 5,238 20,282 13,637 11,108 57.66%
-
Tax Rate 23.88% 21.84% 20.44% 24.56% 23.53% 20.27% 19.30% -
Total Cost 262,816 192,971 130,310 61,589 264,597 206,356 141,286 51.08%
-
Net Worth 88,793 85,160 80,055 82,935 77,140 80,774 81,526 5.84%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 10,917 - - - 20,231 10,187 - -
Div Payout % 49.55% - - - 99.75% 74.71% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 88,793 85,160 80,055 82,935 77,140 80,774 81,526 5.84%
NOSH 72,781 72,786 72,777 72,750 72,773 72,769 72,791 -0.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 7.73% 8.33% 8.72% 7.84% 7.12% 6.20% 7.29% -
ROE 24.81% 20.58% 15.55% 6.32% 26.29% 16.88% 13.63% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 391.37 289.20 196.15 91.86 391.46 302.31 209.36 51.57%
EPS 30.27 24.08 17.10 7.20 27.87 18.74 15.26 57.67%
DPS 15.00 0.00 0.00 0.00 27.80 14.00 0.00 -
NAPS 1.22 1.17 1.10 1.14 1.06 1.11 1.12 5.85%
Adjusted Per Share Value based on latest NOSH - 72,750
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 391.29 289.16 196.10 91.80 391.33 302.20 209.34 51.56%
EPS 30.26 24.08 17.10 7.20 27.86 18.73 15.26 57.64%
DPS 15.00 0.00 0.00 0.00 27.79 13.99 0.00 -
NAPS 1.2197 1.1698 1.0997 1.1393 1.0597 1.1096 1.1199 5.83%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.49 1.29 1.34 1.30 1.10 1.00 0.67 -
P/RPS 0.38 0.45 0.68 1.42 0.28 0.33 0.32 12.10%
P/EPS 4.92 5.36 7.84 18.06 3.95 5.34 4.39 7.87%
EY 20.32 18.67 12.76 5.54 25.34 18.74 22.78 -7.31%
DY 10.07 0.00 0.00 0.00 25.27 14.00 0.00 -
P/NAPS 1.22 1.10 1.22 1.14 1.04 0.90 0.60 60.29%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 30/11/11 28/09/11 22/06/11 31/03/11 01/12/10 22/09/10 -
Price 1.49 1.48 1.05 1.58 1.07 1.07 0.88 -
P/RPS 0.38 0.51 0.54 1.72 0.27 0.35 0.42 -6.43%
P/EPS 4.92 6.15 6.14 21.94 3.84 5.71 5.77 -10.05%
EY 20.32 16.27 16.29 4.56 26.05 17.51 17.34 11.11%
DY 10.07 0.00 0.00 0.00 25.98 13.08 0.00 -
P/NAPS 1.22 1.26 0.95 1.39 1.01 0.96 0.79 33.49%

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