[SAPIND] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
08-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 2108.0%
YoY- -80.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 265,592 285,510 304,788 207,618 226,626 131,754 187,954 5.92%
PBT 18,752 31,286 27,530 3,636 14,224 5,510 1,368 54.63%
Tax -7,100 -6,396 -5,314 -1,428 -2,904 -826 -2,478 19.15%
NP 11,652 24,890 22,216 2,208 11,320 4,684 -1,110 -
-
NP to SH 14,166 24,890 22,216 2,208 11,320 4,630 510 73.93%
-
Tax Rate 37.86% 20.44% 19.30% 39.27% 20.42% 14.99% 181.14% -
Total Cost 253,940 260,620 282,572 205,410 215,306 127,070 189,064 5.03%
-
Net Worth 85,147 80,055 81,526 66,094 65,475 56,783 118,151 -5.30%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 10,188 - - - - - - -
Div Payout % 71.92% - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 85,147 80,055 81,526 66,094 65,475 56,783 118,151 -5.30%
NOSH 72,776 72,777 72,791 72,631 72,750 72,798 72,933 -0.03%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 4.39% 8.72% 7.29% 1.06% 5.00% 3.56% -0.59% -
ROE 16.64% 31.09% 27.25% 3.34% 17.29% 8.15% 0.43% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 364.94 392.30 418.71 285.85 311.51 180.98 257.71 5.96%
EPS 19.46 34.20 30.52 3.04 15.56 6.36 0.70 73.96%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 1.12 0.91 0.90 0.78 1.62 -5.27%
Adjusted Per Share Value based on latest NOSH - 72,905
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 364.84 392.20 418.68 285.20 311.31 180.99 258.19 5.92%
EPS 19.46 34.19 30.52 3.03 15.55 6.36 0.70 73.96%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1697 1.0997 1.1199 0.9079 0.8994 0.78 1.623 -5.30%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 1.57 1.34 0.67 0.57 0.55 0.67 0.70 -
P/RPS 0.43 0.34 0.16 0.20 0.18 0.37 0.27 8.05%
P/EPS 8.07 3.92 2.20 18.75 3.53 10.53 100.10 -34.24%
EY 12.40 25.52 45.55 5.33 28.29 9.49 1.00 52.07%
DY 8.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.22 0.60 0.63 0.61 0.86 0.43 20.83%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 28/09/11 22/09/10 08/09/09 24/09/08 25/09/07 05/09/06 -
Price 1.61 1.05 0.88 0.55 0.52 0.46 0.65 -
P/RPS 0.44 0.27 0.21 0.19 0.17 0.25 0.25 9.87%
P/EPS 8.27 3.07 2.88 18.09 3.34 7.23 92.95 -33.16%
EY 12.09 32.57 34.68 5.53 29.92 13.83 1.08 49.51%
DY 8.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.95 0.79 0.60 0.58 0.59 0.40 22.90%

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