[SAPIND] QoQ TTM Result on 31-Oct-2008 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 3.53%
YoY- 116.93%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 230,918 240,605 240,422 221,978 192,793 163,898 145,357 36.18%
PBT 3,732 6,093 9,026 14,626 13,480 12,337 9,123 -44.92%
Tax -1,319 -1,995 -2,056 -6,001 -5,040 -4,351 -4,002 -52.31%
NP 2,413 4,098 6,970 8,625 8,440 7,986 5,121 -39.47%
-
NP to SH 2,413 4,098 6,970 8,625 8,331 7,747 5,039 -38.81%
-
Tax Rate 35.34% 32.74% 22.78% 41.03% 37.39% 35.27% 43.87% -
Total Cost 228,505 236,507 233,452 213,353 184,353 155,912 140,236 38.51%
-
Net Worth 66,343 74,166 63,135 64,777 65,463 62,598 59,573 7.44%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - 2,179 2,179 2,179 2,179 -
Div Payout % - - - 25.27% 26.16% 28.13% 43.25% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 66,343 74,166 63,135 64,777 65,463 62,598 59,573 7.44%
NOSH 72,905 83,333 72,569 72,784 72,736 72,788 72,650 0.23%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 1.04% 1.70% 2.90% 3.89% 4.38% 4.87% 3.52% -
ROE 3.64% 5.53% 11.04% 13.31% 12.73% 12.38% 8.46% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 316.74 288.73 331.30 304.98 265.06 225.17 200.08 35.86%
EPS 3.31 4.92 9.60 11.85 11.45 10.64 6.94 -38.98%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 0.91 0.89 0.87 0.89 0.90 0.86 0.82 7.19%
Adjusted Per Share Value based on latest NOSH - 72,784
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 317.30 330.61 330.36 305.02 264.91 225.21 199.73 36.18%
EPS 3.32 5.63 9.58 11.85 11.45 10.64 6.92 -38.74%
DPS 0.00 0.00 0.00 2.99 2.99 2.99 2.99 -
NAPS 0.9116 1.0191 0.8675 0.8901 0.8995 0.8602 0.8186 7.44%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.57 0.50 0.47 0.31 0.55 0.50 0.35 -
P/RPS 0.18 0.17 0.14 0.10 0.21 0.22 0.17 3.88%
P/EPS 17.22 10.17 4.89 2.62 4.80 4.70 5.05 126.71%
EY 5.81 9.84 20.44 38.23 20.82 21.29 19.82 -55.90%
DY 0.00 0.00 0.00 9.68 5.45 6.00 8.57 -
P/NAPS 0.63 0.56 0.54 0.35 0.61 0.58 0.43 29.02%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 08/09/09 23/06/09 27/03/09 26/12/08 24/09/08 30/06/08 27/03/08 -
Price 0.55 0.46 0.35 0.49 0.52 0.48 0.45 -
P/RPS 0.17 0.16 0.11 0.16 0.20 0.21 0.22 -15.80%
P/EPS 16.62 9.35 3.64 4.13 4.54 4.51 6.49 87.28%
EY 6.02 10.69 27.44 24.18 22.03 22.17 15.41 -46.59%
DY 0.00 0.00 0.00 6.12 5.77 6.25 6.67 -
P/NAPS 0.60 0.52 0.40 0.55 0.58 0.56 0.55 5.97%

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