[SAPIND] QoQ Cumulative Quarter Result on 31-Jul-2010 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 138.83%
YoY- 906.16%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 66,827 284,877 219,993 152,394 73,670 232,577 156,309 -43.33%
PBT 6,943 26,521 17,104 13,765 5,883 10,315 4,066 43.00%
Tax -1,705 -6,241 -3,467 -2,657 -1,232 -2,221 -1,204 26.18%
NP 5,238 20,280 13,637 11,108 4,651 8,094 2,862 49.78%
-
NP to SH 5,238 20,282 13,637 11,108 4,651 8,097 2,862 49.78%
-
Tax Rate 24.56% 23.53% 20.27% 19.30% 20.94% 21.53% 29.61% -
Total Cost 61,589 264,597 206,356 141,286 69,019 224,483 153,447 -45.67%
-
Net Worth 82,935 77,140 80,774 81,526 75,697 70,585 65,541 17.04%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - 20,231 10,187 - - 3,638 - -
Div Payout % - 99.75% 74.71% - - 44.94% - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 82,935 77,140 80,774 81,526 75,697 70,585 65,541 17.04%
NOSH 72,750 72,773 72,769 72,791 72,785 72,768 72,824 -0.06%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 7.84% 7.12% 6.20% 7.29% 6.31% 3.48% 1.83% -
ROE 6.32% 26.29% 16.88% 13.63% 6.14% 11.47% 4.37% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 91.86 391.46 302.31 209.36 101.22 319.61 214.64 -43.29%
EPS 7.20 27.87 18.74 15.26 6.39 11.13 3.93 49.89%
DPS 0.00 27.80 14.00 0.00 0.00 5.00 0.00 -
NAPS 1.14 1.06 1.11 1.12 1.04 0.97 0.90 17.11%
Adjusted Per Share Value based on latest NOSH - 72,784
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 91.83 391.44 302.29 209.40 101.23 319.58 214.78 -43.33%
EPS 7.20 27.87 18.74 15.26 6.39 11.13 3.93 49.89%
DPS 0.00 27.80 14.00 0.00 0.00 5.00 0.00 -
NAPS 1.1396 1.06 1.1099 1.1202 1.0401 0.9699 0.9006 17.03%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.30 1.10 1.00 0.67 0.60 0.52 0.55 -
P/RPS 1.42 0.28 0.33 0.32 0.59 0.16 0.26 211.09%
P/EPS 18.06 3.95 5.34 4.39 9.39 4.67 13.99 18.61%
EY 5.54 25.34 18.74 22.78 10.65 21.40 7.15 -15.67%
DY 0.00 25.27 14.00 0.00 0.00 9.62 0.00 -
P/NAPS 1.14 1.04 0.90 0.60 0.58 0.54 0.61 51.89%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 22/06/11 31/03/11 01/12/10 22/09/10 22/06/10 26/03/10 15/12/09 -
Price 1.58 1.07 1.07 0.88 0.66 0.65 0.50 -
P/RPS 1.72 0.27 0.35 0.42 0.65 0.20 0.23 283.82%
P/EPS 21.94 3.84 5.71 5.77 10.33 5.84 12.72 43.96%
EY 4.56 26.05 17.51 17.34 9.68 17.12 7.86 -30.50%
DY 0.00 25.98 13.08 0.00 0.00 7.69 0.00 -
P/NAPS 1.39 1.01 0.96 0.79 0.63 0.67 0.56 83.62%

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