[SAPIND] QoQ Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 22.77%
YoY- 376.48%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 142,755 66,827 284,877 219,993 152,394 73,670 232,577 -27.84%
PBT 15,643 6,943 26,521 17,104 13,765 5,883 10,315 32.09%
Tax -3,198 -1,705 -6,241 -3,467 -2,657 -1,232 -2,221 27.59%
NP 12,445 5,238 20,280 13,637 11,108 4,651 8,094 33.32%
-
NP to SH 12,445 5,238 20,282 13,637 11,108 4,651 8,097 33.28%
-
Tax Rate 20.44% 24.56% 23.53% 20.27% 19.30% 20.94% 21.53% -
Total Cost 130,310 61,589 264,597 206,356 141,286 69,019 224,483 -30.48%
-
Net Worth 80,055 82,935 77,140 80,774 81,526 75,697 70,585 8.78%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - 20,231 10,187 - - 3,638 -
Div Payout % - - 99.75% 74.71% - - 44.94% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 80,055 82,935 77,140 80,774 81,526 75,697 70,585 8.78%
NOSH 72,777 72,750 72,773 72,769 72,791 72,785 72,768 0.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 8.72% 7.84% 7.12% 6.20% 7.29% 6.31% 3.48% -
ROE 15.55% 6.32% 26.29% 16.88% 13.63% 6.14% 11.47% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 196.15 91.86 391.46 302.31 209.36 101.22 319.61 -27.84%
EPS 17.10 7.20 27.87 18.74 15.26 6.39 11.13 33.25%
DPS 0.00 0.00 27.80 14.00 0.00 0.00 5.00 -
NAPS 1.10 1.14 1.06 1.11 1.12 1.04 0.97 8.77%
Adjusted Per Share Value based on latest NOSH - 72,672
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 196.10 91.80 391.33 302.20 209.34 101.20 319.49 -27.84%
EPS 17.10 7.20 27.86 18.73 15.26 6.39 11.12 33.33%
DPS 0.00 0.00 27.79 13.99 0.00 0.00 5.00 -
NAPS 1.0997 1.1393 1.0597 1.1096 1.1199 1.0398 0.9696 8.78%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.34 1.30 1.10 1.00 0.67 0.60 0.52 -
P/RPS 0.68 1.42 0.28 0.33 0.32 0.59 0.16 163.07%
P/EPS 7.84 18.06 3.95 5.34 4.39 9.39 4.67 41.38%
EY 12.76 5.54 25.34 18.74 22.78 10.65 21.40 -29.22%
DY 0.00 0.00 25.27 14.00 0.00 0.00 9.62 -
P/NAPS 1.22 1.14 1.04 0.90 0.60 0.58 0.54 72.43%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 22/06/11 31/03/11 01/12/10 22/09/10 22/06/10 26/03/10 -
Price 1.05 1.58 1.07 1.07 0.88 0.66 0.65 -
P/RPS 0.54 1.72 0.27 0.35 0.42 0.65 0.20 94.25%
P/EPS 6.14 21.94 3.84 5.71 5.77 10.33 5.84 3.40%
EY 16.29 4.56 26.05 17.51 17.34 9.68 17.12 -3.26%
DY 0.00 0.00 25.98 13.08 0.00 0.00 7.69 -
P/NAPS 0.95 1.39 1.01 0.96 0.79 0.63 0.67 26.29%

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