[SAPIND] QoQ 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- -21.14%
YoY- 12.62%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 74,346 67,742 75,928 66,827 64,883 67,599 78,723 -3.73%
PBT 6,515 6,783 8,701 6,943 9,415 3,339 7,881 -11.88%
Tax -2,014 -1,700 -1,493 -1,705 -2,775 -810 -1,425 25.86%
NP 4,501 5,083 7,208 5,238 6,640 2,529 6,456 -21.32%
-
NP to SH 4,504 5,083 7,208 5,238 6,642 2,529 6,456 -21.28%
-
Tax Rate 30.91% 25.06% 17.16% 24.56% 29.47% 24.26% 18.08% -
Total Cost 69,845 62,659 68,720 61,589 58,243 65,070 72,267 -2.24%
-
Net Worth 89,497 85,202 80,088 82,935 77,114 80,666 81,518 6.40%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 10,914 - - - 10,039 - - -
Div Payout % 242.33% - - - 151.15% - - -
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 89,497 85,202 80,088 82,935 77,114 80,666 81,518 6.40%
NOSH 72,762 72,822 72,808 72,750 72,749 72,672 72,784 -0.02%
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 6.05% 7.50% 9.49% 7.84% 10.23% 3.74% 8.20% -
ROE 5.03% 5.97% 9.00% 6.32% 8.61% 3.14% 7.92% -
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 102.18 93.02 104.29 91.86 89.19 93.02 108.16 -3.71%
EPS 6.19 6.98 9.90 7.20 9.13 3.48 8.87 -21.27%
DPS 15.00 0.00 0.00 0.00 13.80 0.00 0.00 -
NAPS 1.23 1.17 1.10 1.14 1.06 1.11 1.12 6.42%
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 102.16 93.08 104.33 91.83 89.15 92.89 108.17 -3.72%
EPS 6.19 6.98 9.90 7.20 9.13 3.48 8.87 -21.27%
DPS 15.00 0.00 0.00 0.00 13.79 0.00 0.00 -
NAPS 1.2298 1.1707 1.1005 1.1396 1.0596 1.1084 1.1201 6.40%
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 1.46 1.39 1.28 1.42 1.23 1.08 0.62 76.72%
P/EPS 24.07 18.48 13.54 18.06 12.05 28.74 7.55 116.15%
EY 4.15 5.41 7.39 5.54 8.30 3.48 13.24 -53.75%
DY 10.07 0.00 0.00 0.00 12.55 0.00 0.00 -
P/NAPS 1.21 1.10 1.22 1.14 1.04 0.90 0.60 59.41%
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 1.46 1.59 1.01 1.72 1.20 1.15 0.81 47.94%
P/EPS 24.07 21.20 10.61 21.94 11.72 30.75 9.92 80.27%
EY 4.15 4.72 9.43 4.56 8.53 3.25 10.08 -44.56%
DY 10.07 0.00 0.00 0.00 12.90 0.00 0.00 -
P/NAPS 1.21 1.26 0.95 1.39 1.01 0.96 0.79 32.77%

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