[SAPIND] QoQ TTM Result on 31-Oct-2005 [#3]

Stock

[SAPIND] SAPURA INDUSTRIAL BHD

Announcement Date

24-Jan-2006

Admission Sponsor

Sponsor

Financial Year

31-Jan-2006

Quarter

31-Oct-2005 [#3]

Profit Trend

QoQ- 6.65%

YoY- 1201.52%

Quarter Report

SAPIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
TTM Result
Revenue	184,518	183,020	172,536	163,828	160,019	155,596	143,873	18.09%
YoY %	0.82%	6.08%	5.32%	2.38%	2.84%	8.15%	-	-
Horiz. %	128.25%	127.21%	119.92%	113.87%	111.22%	108.15%	100.00%	-
PBT	5,155	9,775	10,426	19,145	18,264	17,880	15,182	-51.42%
YoY %	-47.26%	-6.24%	-45.54%	4.82%	2.15%	17.77%	-	-
Horiz. %	33.95%	64.39%	68.67%	126.10%	120.30%	117.77%	100.00%	-
Tax	-861	-399	-377	-6,394	-6,601	-6,825	-7,030	-75.43%
YoY %	-115.79%	-5.84%	94.10%	3.14%	3.28%	2.92%	-	-
Horiz. %	12.25%	5.68%	5.36%	90.95%	93.90%	97.08%	100.00%	-
NP	4,294	9,376	10,049	12,751	11,663	11,055	8,152	-34.85%
YoY %	-54.20%	-6.70%	-21.19%	9.33%	5.50%	35.61%	-	-
Horiz. %	52.67%	115.01%	123.27%	156.42%	143.07%	135.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,156	9,625	9,985	12,315	11,547	11,055	8,152	-26.37%
YoY %	-46.43%	-3.61%	-18.92%	6.65%	4.45%	35.61%	-	-
Horiz. %	63.25%	118.07%	122.49%	151.07%	141.65%	135.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.70%	4.08%	3.62%	33.40%	36.14%	38.17%	46.30%	-
YoY %	309.31%	12.71%	-89.16%	-7.58%	-5.32%	-17.56%	-	-
Horiz. %	36.07%	8.81%	7.82%	72.14%	78.06%	82.44%	100.00%	-
Total Cost	180,224	173,644	162,487	151,077	148,356	144,541	135,721	20.87%
YoY %	3.79%	6.87%	7.55%	1.83%	2.64%	6.50%	-	-
Horiz. %	132.79%	127.94%	119.72%	111.31%	109.31%	106.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,818	149,990	72,574	100,826	70,171	95,315	92,143	17.85%
YoY %	-21.45%	106.67%	-28.02%	43.69%	-26.38%	3.44%	-	-
Horiz. %	127.86%	162.78%	78.76%	109.42%	76.15%	103.44%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Dividend
Div	3,628	3,628	3,628	5,191	5,191	5,191	5,191	-21.29%
YoY %	0.00%	0.00%	-30.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	69.89%	69.89%	69.89%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	70.38%	37.70%	36.34%	42.15%	44.96%	46.96%	63.68%	-
YoY %	86.68%	3.74%	-13.78%	-6.25%	-4.26%	-26.26%	-	-
Horiz. %	110.52%	59.20%	57.07%	66.19%	70.60%	73.74%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Equity
Net Worth	117,818	149,990	72,574	100,826	70,171	95,315	92,143	17.85%
YoY %	-21.45%	106.67%	-28.02%	43.69%	-26.38%	3.44%	-	-
Horiz. %	127.86%	162.78%	78.76%	109.42%	76.15%	103.44%	100.00%	-
NOSH	72,727	72,810	72,574	72,537	70,171	64,840	64,889	7.92%
YoY %	-0.11%	0.33%	0.05%	3.37%	8.22%	-0.08%	-	-
Horiz. %	112.08%	112.21%	111.84%	111.79%	108.14%	99.92%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Ratio Analysis
NP Margin	2.33%	5.12%	5.82%	7.78%	7.29%	7.10%	5.67%	-
YoY %	-54.49%	-12.03%	-25.19%	6.72%	2.68%	25.22%	-	-
Horiz. %	41.09%	90.30%	102.65%	137.21%	128.57%	125.22%	100.00%	-
ROE	4.38%	6.42%	13.76%	12.21%	16.46%	11.60%	8.85%	-
YoY %	-31.78%	-53.34%	12.69%	-25.82%	41.90%	31.07%	-	-
Horiz. %	49.49%	72.54%	155.48%	137.97%	185.99%	131.07%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Per Share
RPS	253.71	251.36	237.74	225.85	228.04	239.97	221.72	9.42%
YoY %	0.93%	5.73%	5.26%	-0.96%	-4.97%	8.23%	-	-
Horiz. %	114.43%	113.37%	107.23%	101.86%	102.85%	108.23%	100.00%	-
EPS	7.09	13.22	13.76	16.98	16.46	17.05	12.56	-31.76%
YoY %	-46.37%	-3.92%	-18.96%	3.16%	-3.46%	35.75%	-	-
Horiz. %	56.45%	105.25%	109.55%	135.19%	131.05%	135.75%	100.00%	-
DPS	5.00	4.98	5.00	7.16	7.40	8.00	8.00	-26.96%
YoY %	0.40%	-0.40%	-30.17%	-3.24%	-7.50%	0.00%	-	-
Horiz. %	62.50%	62.25%	62.50%	89.50%	92.50%	100.00%	100.00%	-
NAPS	1.62	2.06	1.00	1.39	1.00	1.47	1.42	9.20%
YoY %	-21.36%	106.00%	-28.06%	39.00%	-31.97%	3.52%	-	-
Horiz. %	114.08%	145.07%	70.42%	97.89%	70.42%	103.52%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 72,537
RPS	253.47	251.41	237.01	225.05	219.82	213.74	197.64	18.09%
YoY %	0.82%	6.08%	5.31%	2.38%	2.84%	8.15%	-	-
Horiz. %	128.25%	127.21%	119.92%	113.87%	111.22%	108.15%	100.00%	-
EPS	7.08	13.22	13.72	16.92	15.86	15.19	11.20	-26.40%
YoY %	-46.44%	-3.64%	-18.91%	6.68%	4.41%	35.62%	-	-
Horiz. %	63.21%	118.04%	122.50%	151.07%	141.61%	135.62%	100.00%	-
DPS	4.98	4.98	4.98	7.13	7.13	7.13	7.13	-21.33%
YoY %	0.00%	0.00%	-30.15%	0.00%	0.00%	0.00%	-	-
Horiz. %	69.85%	69.85%	69.85%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.6184	2.0604	0.9969	1.385	0.9639	1.3093	1.2658	17.85%
YoY %	-21.45%	106.68%	-28.02%	43.69%	-26.38%	3.44%	-	-
Horiz. %	127.86%	162.77%	78.76%	109.42%	76.15%	103.44%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	28/04/06	27/01/06	31/10/05	29/07/05	29/04/05	31/01/05	-
Price	0.70	0.72	0.75	0.87	1.03	0.80	0.68	-
P/RPS	0.28	0.29	0.32	0.39	0.45	0.33	0.31	-6.57%
YoY %	-3.45%	-9.38%	-17.95%	-13.33%	36.36%	6.45%	-	-
Horiz. %	90.32%	93.55%	103.23%	125.81%	145.16%	106.45%	100.00%	-
P/EPS	9.87	5.45	5.45	5.12	6.26	4.69	5.41	49.47%
YoY %	81.10%	0.00%	6.45%	-18.21%	33.48%	-13.31%	-	-
Horiz. %	182.44%	100.74%	100.74%	94.64%	115.71%	86.69%	100.00%	-
EY	10.13	18.36	18.34	19.51	15.98	21.31	18.47	-33.07%
YoY %	-44.83%	0.11%	-6.00%	22.09%	-25.01%	15.38%	-	-
Horiz. %	54.85%	99.40%	99.30%	105.63%	86.52%	115.38%	100.00%	-
DY	7.14	6.92	6.67	8.23	7.18	10.00	11.76	-28.36%
YoY %	3.18%	3.75%	-18.96%	14.62%	-28.20%	-14.97%	-	-
Horiz. %	60.71%	58.84%	56.72%	69.98%	61.05%	85.03%	100.00%	-
P/NAPS	0.43	0.35	0.75	0.63	1.03	0.54	0.48	-7.08%
YoY %	22.86%	-53.33%	19.05%	-38.83%	90.74%	12.50%	-	-
Horiz. %	89.58%	72.92%	156.25%	131.25%	214.58%	112.50%	100.00%	-

	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	30/04/05	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	05/09/06	29/06/06	28/03/06	24/01/06	01/09/05	22/06/05	29/03/05	-
Price	0.65	0.77	0.70	0.70	0.85	0.94	0.54	-
P/RPS	0.26	0.31	0.29	0.31	0.37	0.39	0.24	5.49%
YoY %	-16.13%	6.90%	-6.45%	-16.22%	-5.13%	62.50%	-	-
Horiz. %	108.33%	129.17%	120.83%	129.17%	154.17%	162.50%	100.00%	-
P/EPS	9.17	5.82	5.09	4.12	5.17	5.51	4.30	65.90%
YoY %	57.56%	14.34%	23.54%	-20.31%	-6.17%	28.14%	-	-
Horiz. %	213.26%	135.35%	118.37%	95.81%	120.23%	128.14%	100.00%	-
EY	10.91	17.17	19.65	24.25	19.36	18.14	23.26	-39.71%
YoY %	-36.46%	-12.62%	-18.97%	25.26%	6.73%	-22.01%	-	-
Horiz. %	46.90%	73.82%	84.48%	104.26%	83.23%	77.99%	100.00%	-
DY	7.69	6.47	7.14	10.22	8.70	8.51	14.81	-35.47%
YoY %	18.86%	-9.38%	-30.14%	17.47%	2.23%	-42.54%	-	-
Horiz. %	51.92%	43.69%	48.21%	69.01%	58.74%	57.46%	100.00%	-
P/NAPS	0.40	0.37	0.70	0.50	0.85	0.64	0.38	3.48%
YoY %	8.11%	-47.14%	40.00%	-41.18%	32.81%	68.42%	-	-
Horiz. %	105.26%	97.37%	184.21%	131.58%	223.68%	168.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos