[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
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 184,518 183,020 172,536 163,828 160,019 155,596 143,873 18.09%
PBT 5,155 9,775 10,426 19,145 18,264 17,880 15,182 -51.42%
Tax -861 -399 -377 -6,394 -6,601 -6,825 -7,030 -75.43%
NP 4,294 9,376 10,049 12,751 11,663 11,055 8,152 -34.85%
-
NP to SH 5,156 9,625 9,985 12,315 11,547 11,055 8,152 -26.37%
-
Tax Rate 16.70% 4.08% 3.62% 33.40% 36.14% 38.17% 46.30% -
Total Cost 180,224 173,644 162,487 151,077 148,356 144,541 135,721 20.87%
-
Net Worth 117,818 149,990 72,574 100,826 70,171 95,315 92,143 17.85%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 3,628 3,628 3,628 5,191 5,191 5,191 5,191 -21.29%
Div Payout % 70.38% 37.70% 36.34% 42.15% 44.96% 46.96% 63.68% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 117,818 149,990 72,574 100,826 70,171 95,315 92,143 17.85%
NOSH 72,727 72,810 72,574 72,537 70,171 64,840 64,889 7.92%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 2.33% 5.12% 5.82% 7.78% 7.29% 7.10% 5.67% -
ROE 4.38% 6.42% 13.76% 12.21% 16.46% 11.60% 8.85% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 253.71 251.36 237.74 225.85 228.04 239.97 221.72 9.42%
EPS 7.09 13.22 13.76 16.98 16.46 17.05 12.56 -31.76%
DPS 5.00 4.98 5.00 7.16 7.40 8.00 8.00 -26.96%
NAPS 1.62 2.06 1.00 1.39 1.00 1.47 1.42 9.20%
Adjusted Per Share Value based on latest NOSH - 72,537
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 253.54 251.48 237.08 225.11 219.88 213.80 197.69 18.09%
EPS 7.08 13.23 13.72 16.92 15.87 15.19 11.20 -26.40%
DPS 4.99 4.99 4.99 7.13 7.13 7.13 7.13 -21.22%
NAPS 1.6189 2.061 0.9972 1.3854 0.9642 1.3097 1.2661 17.85%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
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%
P/EPS 9.87 5.45 5.45 5.12 6.26 4.69 5.41 49.47%
EY 10.13 18.36 18.34 19.51 15.98 21.31 18.47 -33.07%
DY 7.14 6.92 6.67 8.23 7.18 10.00 11.76 -28.36%
P/NAPS 0.43 0.35 0.75 0.63 1.03 0.54 0.48 -7.08%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
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%
P/EPS 9.17 5.82 5.09 4.12 5.17 5.51 4.30 65.90%
EY 10.91 17.17 19.65 24.25 19.36 18.14 23.26 -39.71%
DY 7.69 6.47 7.14 10.22 8.70 8.51 14.81 -35.47%
P/NAPS 0.40 0.37 0.70 0.50 0.85 0.64 0.38 3.48%

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