[SAPIND] QoQ Cumulative Quarter Result on 31-Jul-2009 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
08-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 4316.0%
YoY- -80.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 73,670 232,577 156,309 103,809 52,326 239,489 178,514 -44.65%
PBT 5,883 10,315 4,066 1,818 520 7,016 9,673 -28.28%
Tax -1,232 -2,221 -1,204 -714 -495 -1,375 -2,732 -41.27%
NP 4,651 8,094 2,862 1,104 25 5,641 6,941 -23.48%
-
NP to SH 4,651 8,097 2,862 1,104 25 5,641 6,941 -23.48%
-
Tax Rate 20.94% 21.53% 29.61% 39.27% 95.19% 19.60% 28.24% -
Total Cost 69,019 224,483 153,447 102,705 52,301 233,848 171,573 -45.59%
-
Net Worth 75,697 70,585 65,541 66,094 74,166 63,324 64,753 11.00%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 3,638 - - - - - -
Div Payout % - 44.94% - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 75,697 70,585 65,541 66,094 74,166 63,324 64,753 11.00%
NOSH 72,785 72,768 72,824 72,631 83,333 72,787 72,756 0.02%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 6.31% 3.48% 1.83% 1.06% 0.05% 2.36% 3.89% -
ROE 6.14% 11.47% 4.37% 1.67% 0.03% 8.91% 10.72% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 101.22 319.61 214.64 142.93 62.79 329.03 245.36 -44.67%
EPS 6.39 11.13 3.93 1.52 0.03 7.75 9.54 -23.50%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.97 0.90 0.91 0.89 0.87 0.89 10.97%
Adjusted Per Share Value based on latest NOSH - 72,905
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 101.23 319.58 214.78 142.64 71.90 329.08 245.29 -44.65%
EPS 6.39 11.13 3.93 1.52 0.03 7.75 9.54 -23.50%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0401 0.9699 0.9006 0.9082 1.0191 0.8701 0.8898 10.99%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.60 0.52 0.55 0.57 0.50 0.47 0.31 -
P/RPS 0.59 0.16 0.26 0.40 0.80 0.14 0.13 174.87%
P/EPS 9.39 4.67 13.99 37.50 1,666.67 6.06 3.25 103.25%
EY 10.65 21.40 7.15 2.67 0.06 16.49 30.77 -50.79%
DY 0.00 9.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.61 0.63 0.56 0.54 0.35 40.16%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 22/06/10 26/03/10 15/12/09 08/09/09 23/06/09 27/03/09 26/12/08 -
Price 0.66 0.65 0.50 0.55 0.46 0.35 0.49 -
P/RPS 0.65 0.20 0.23 0.38 0.73 0.11 0.20 119.88%
P/EPS 10.33 5.84 12.72 36.18 1,533.33 4.52 5.14 59.45%
EY 9.68 17.12 7.86 2.76 0.07 22.14 19.47 -37.32%
DY 0.00 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.56 0.60 0.52 0.40 0.55 9.50%

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