[SAPIND] QoQ Quarter Result on 31-Jul-2005 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -19.81%
YoY- 25.14%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 51,349 47,444 43,559 40,668 40,865 38,736 39,750 18.66%
PBT 2,581 3,436 1,035 2,723 3,232 12,155 154 558.29%
Tax -200 188 -229 -158 -178 -5,829 -436 -40.60%
NP 2,381 3,624 806 2,565 3,054 6,326 -282 -
-
NP to SH 2,694 3,996 486 2,449 3,054 6,326 -282 -
-
Tax Rate 7.75% -5.47% 22.13% 5.80% 5.51% 47.96% 283.12% -
Total Cost 48,968 43,820 42,753 38,103 37,811 32,410 40,032 14.41%
-
Net Worth 149,990 72,574 100,826 70,171 95,315 92,143 87,223 43.67%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 3,628 - - - 5,191 - -
Div Payout % - 90.81% - - - 82.06% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 149,990 72,574 100,826 70,171 95,315 92,143 87,223 43.67%
NOSH 72,810 72,574 72,537 70,171 64,840 64,889 65,581 7.24%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 4.64% 7.64% 1.85% 6.31% 7.47% 16.33% -0.71% -
ROE 1.80% 5.51% 0.48% 3.49% 3.20% 6.87% -0.32% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 70.52 65.37 60.05 57.95 63.02 59.70 60.61 10.65%
EPS 3.70 5.70 0.67 3.66 4.71 9.75 -0.43 -
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.06 1.00 1.39 1.00 1.47 1.42 1.33 33.97%
Adjusted Per Share Value based on latest NOSH - 70,171
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 70.56 65.19 59.85 55.88 56.15 53.23 54.62 18.67%
EPS 3.70 5.49 0.67 3.37 4.20 8.69 -0.39 -
DPS 0.00 4.99 0.00 0.00 0.00 7.13 0.00 -
NAPS 2.061 0.9972 1.3854 0.9642 1.3097 1.2661 1.1985 43.67%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.72 0.75 0.87 1.03 0.80 0.68 0.86 -
P/RPS 1.02 1.15 1.45 1.78 1.27 1.14 1.42 -19.84%
P/EPS 19.46 13.62 129.85 29.51 16.99 6.98 -200.00 -
EY 5.14 7.34 0.77 3.39 5.89 14.34 -0.50 -
DY 0.00 6.67 0.00 0.00 0.00 11.76 0.00 -
P/NAPS 0.35 0.75 0.63 1.03 0.54 0.48 0.65 -33.88%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 28/03/06 24/01/06 01/09/05 22/06/05 29/03/05 16/12/04 -
Price 0.77 0.70 0.70 0.85 0.94 0.54 0.75 -
P/RPS 1.09 1.07 1.17 1.47 1.49 0.90 1.24 -8.25%
P/EPS 20.81 12.71 104.48 24.36 19.96 5.54 -174.42 -
EY 4.81 7.87 0.96 4.11 5.01 18.05 -0.57 -
DY 0.00 7.14 0.00 0.00 0.00 14.81 0.00 -
P/NAPS 0.37 0.70 0.50 0.85 0.64 0.38 0.56 -24.19%

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