[SAPIND] QoQ 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- -60.83%
YoY- 43.86%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 75,928 66,827 64,883 67,599 78,723 73,670 76,268 -0.29%
PBT 8,701 6,943 9,415 3,339 7,881 5,883 6,249 24.76%
Tax -1,493 -1,705 -2,775 -810 -1,425 -1,232 -1,017 29.26%
NP 7,208 5,238 6,640 2,529 6,456 4,651 5,232 23.88%
-
NP to SH 7,208 5,238 6,642 2,529 6,456 4,651 5,235 23.83%
-
Tax Rate 17.16% 24.56% 29.47% 24.26% 18.08% 20.94% 16.27% -
Total Cost 68,720 61,589 58,243 65,070 72,267 69,019 71,036 -2.19%
-
Net Worth 80,088 82,935 77,114 80,666 81,518 75,697 70,600 8.79%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - 10,039 - - - - -
Div Payout % - - 151.15% - - - - -
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 80,088 82,935 77,114 80,666 81,518 75,697 70,600 8.79%
NOSH 72,808 72,750 72,749 72,672 72,784 72,785 72,784 0.02%
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 9.49% 7.84% 10.23% 3.74% 8.20% 6.31% 6.86% -
ROE 9.00% 6.32% 8.61% 3.14% 7.92% 6.14% 7.41% -
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 104.29 91.86 89.19 93.02 108.16 101.22 104.79 -0.31%
EPS 9.90 7.20 9.13 3.48 8.87 6.39 7.19 23.83%
DPS 0.00 0.00 13.80 0.00 0.00 0.00 0.00 -
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 104.33 91.83 89.15 92.89 108.17 101.23 104.80 -0.30%
EPS 9.90 7.20 9.13 3.48 8.87 6.39 7.19 23.83%
DPS 0.00 0.00 13.79 0.00 0.00 0.00 0.00 -
NAPS 1.1005 1.1396 1.0596 1.1084 1.1201 1.0401 0.9701 8.79%
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 1.28 1.42 1.23 1.08 0.62 0.59 0.50 87.45%
P/EPS 13.54 18.06 12.05 28.74 7.55 9.39 7.23 52.10%
EY 7.39 5.54 8.30 3.48 13.24 10.65 13.83 -34.22%
DY 0.00 0.00 12.55 0.00 0.00 0.00 0.00 -
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 1.01 1.72 1.20 1.15 0.81 0.65 0.62 38.57%
P/EPS 10.61 21.94 11.72 30.75 9.92 10.33 9.04 11.29%
EY 9.43 4.56 8.53 3.25 10.08 9.68 11.07 -10.16%
DY 0.00 0.00 12.90 0.00 0.00 0.00 0.00 -
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