[SAPIND] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 7.15%
YoY- -1158.26%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 163,898 145,357 138,338 138,389 148,280 166,027 177,026 -5.01%
PBT 12,337 9,123 -62,200 -65,799 -70,212 -67,870 1,936 244.10%
Tax -4,351 -4,002 -889 -1,344 -1,758 -1,751 -1,406 112.50%
NP 7,986 5,121 -63,089 -67,143 -71,970 -69,621 530 511.06%
-
NP to SH 7,747 5,039 -50,957 -54,564 -58,764 -56,259 2,050 142.81%
-
Tax Rate 35.27% 43.87% - - - - 72.62% -
Total Cost 155,912 140,236 201,427 205,532 220,250 235,648 176,496 -7.94%
-
Net Worth 62,598 59,573 0 56,843 50,157 50,217 112,185 -32.24%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 2,179 2,179 - - - - 3,628 -28.83%
Div Payout % 28.13% 43.25% - - - - 177.01% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 62,598 59,573 0 56,843 50,157 50,217 112,185 -32.24%
NOSH 72,788 72,650 72,797 72,876 72,692 72,778 72,847 -0.05%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 4.87% 3.52% -45.60% -48.52% -48.54% -41.93% 0.30% -
ROE 12.38% 8.46% 0.00% -95.99% -117.16% -112.03% 1.83% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 225.17 200.08 190.03 189.89 203.98 228.13 243.01 -4.96%
EPS 10.64 6.94 -70.00 -74.87 -80.84 -77.30 2.81 143.13%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 5.00 -28.88%
NAPS 0.86 0.82 0.00 0.78 0.69 0.69 1.54 -32.21%
Adjusted Per Share Value based on latest NOSH - 72,876
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 225.21 199.73 190.09 190.16 203.75 228.13 243.25 -5.01%
EPS 10.64 6.92 -70.02 -74.98 -80.75 -77.30 2.82 142.55%
DPS 2.99 2.99 0.00 0.00 0.00 0.00 4.99 -28.94%
NAPS 0.8602 0.8186 0.00 0.7811 0.6892 0.69 1.5415 -32.24%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.50 0.35 0.49 0.67 0.55 0.58 0.58 -
P/RPS 0.22 0.17 0.26 0.35 0.27 0.25 0.24 -5.64%
P/EPS 4.70 5.05 -0.70 -0.89 -0.68 -0.75 20.61 -62.70%
EY 21.29 19.82 -142.85 -111.75 -146.98 -133.28 4.85 168.33%
DY 6.00 8.57 0.00 0.00 0.00 0.00 8.62 -21.47%
P/NAPS 0.58 0.43 0.00 0.86 0.80 0.84 0.38 32.59%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 27/03/08 19/12/07 25/09/07 25/05/07 30/03/07 20/12/06 -
Price 0.48 0.45 0.43 0.46 0.47 0.56 0.57 -
P/RPS 0.21 0.22 0.23 0.24 0.23 0.25 0.23 -5.88%
P/EPS 4.51 6.49 -0.61 -0.61 -0.58 -0.72 20.26 -63.30%
EY 22.17 15.41 -162.79 -162.76 -172.00 -138.04 4.94 172.32%
DY 6.25 6.67 0.00 0.00 0.00 0.00 8.77 -20.23%
P/NAPS 0.56 0.55 0.00 0.59 0.68 0.81 0.37 31.85%

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