[SAPIND] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -41.21%
YoY- -47.1%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 232,577 218,217 230,918 240,605 240,422 221,978 192,793 13.28%
PBT 10,314 3,418 3,732 6,093 9,026 14,626 13,480 -16.30%
Tax -2,220 -528 -1,319 -1,995 -2,056 -6,001 -5,040 -42.02%
NP 8,094 2,890 2,413 4,098 6,970 8,625 8,440 -2.74%
-
NP to SH 8,097 2,890 2,413 4,098 6,970 8,625 8,331 -1.87%
-
Tax Rate 21.52% 15.45% 35.34% 32.74% 22.78% 41.03% 37.39% -
Total Cost 224,483 215,327 228,505 236,507 233,452 213,353 184,353 13.98%
-
Net Worth 70,600 65,380 66,343 74,166 63,135 64,777 65,463 5.15%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - 2,179 2,179 -
Div Payout % - - - - - 25.27% 26.16% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 70,600 65,380 66,343 74,166 63,135 64,777 65,463 5.15%
NOSH 72,784 72,644 72,905 83,333 72,569 72,784 72,736 0.04%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 3.48% 1.32% 1.04% 1.70% 2.90% 3.89% 4.38% -
ROE 11.47% 4.42% 3.64% 5.53% 11.04% 13.31% 12.73% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 319.54 300.39 316.74 288.73 331.30 304.98 265.06 13.23%
EPS 11.12 3.98 3.31 4.92 9.60 11.85 11.45 -1.92%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 0.97 0.90 0.91 0.89 0.87 0.89 0.90 5.10%
Adjusted Per Share Value based on latest NOSH - 83,333
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 319.49 299.76 317.21 330.52 330.26 304.93 264.84 13.28%
EPS 11.12 3.97 3.31 5.63 9.57 11.85 11.44 -1.86%
DPS 0.00 0.00 0.00 0.00 0.00 2.99 2.99 -
NAPS 0.9698 0.8981 0.9114 1.0188 0.8673 0.8898 0.8993 5.14%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.52 0.55 0.57 0.50 0.47 0.31 0.55 -
P/RPS 0.16 0.18 0.18 0.17 0.14 0.10 0.21 -16.53%
P/EPS 4.67 13.83 17.22 10.17 4.89 2.62 4.80 -1.80%
EY 21.39 7.23 5.81 9.84 20.44 38.23 20.82 1.81%
DY 0.00 0.00 0.00 0.00 0.00 9.68 5.45 -
P/NAPS 0.54 0.61 0.63 0.56 0.54 0.35 0.61 -7.78%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 26/03/10 15/12/09 08/09/09 23/06/09 27/03/09 26/12/08 24/09/08 -
Price 0.65 0.50 0.55 0.46 0.35 0.49 0.52 -
P/RPS 0.20 0.17 0.17 0.16 0.11 0.16 0.20 0.00%
P/EPS 5.84 12.57 16.62 9.35 3.64 4.13 4.54 18.22%
EY 17.11 7.96 6.02 10.69 27.44 24.18 22.03 -15.46%
DY 0.00 0.00 0.00 0.00 0.00 6.12 5.77 -
P/NAPS 0.67 0.56 0.60 0.52 0.40 0.55 0.58 10.06%

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