[SAPIND] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 72.83%
YoY- -58.77%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 265,478 280,664 293,324 208,412 238,018 135,857 173,392 7.35%
PBT 19,550 29,900 22,805 5,421 12,897 5,560 -2,000 -
Tax -6,484 -6,530 -4,622 -1,605 -3,642 -976 -2,684 15.82%
NP 13,066 23,369 18,182 3,816 9,254 4,584 -4,684 -
-
NP to SH 14,778 23,369 18,182 3,816 9,254 4,474 -3,153 -
-
Tax Rate 33.17% 21.84% 20.27% 29.61% 28.24% 17.55% - -
Total Cost 252,412 257,294 275,141 204,596 228,764 131,273 178,076 5.98%
-
Net Worth 83,692 85,160 80,774 65,541 64,753 58,112 112,055 -4.74%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 6,792 - 13,583 - - - - -
Div Payout % 45.96% - 74.71% - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 83,692 85,160 80,774 65,541 64,753 58,112 112,055 -4.74%
NOSH 72,776 72,786 72,769 72,824 72,756 72,640 72,763 0.00%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 4.92% 8.33% 6.20% 1.83% 3.89% 3.37% -2.70% -
ROE 17.66% 27.44% 22.51% 5.82% 14.29% 7.70% -2.81% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 364.79 385.60 403.09 286.18 327.14 187.03 238.30 7.34%
EPS 20.31 32.11 24.99 5.24 12.72 6.16 -4.33 -
DPS 9.33 0.00 18.67 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.11 0.90 0.89 0.80 1.54 -4.74%
Adjusted Per Share Value based on latest NOSH - 72,644
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 364.79 385.65 403.05 286.37 327.06 186.68 238.25 7.35%
EPS 20.31 32.11 24.98 5.24 12.72 6.15 -4.33 -
DPS 9.33 0.00 18.66 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.1702 1.1099 0.9006 0.8898 0.7985 1.5397 -4.74%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.58 1.29 1.00 0.55 0.31 0.49 0.58 -
P/RPS 0.43 0.33 0.25 0.19 0.09 0.26 0.24 10.19%
P/EPS 7.78 4.02 4.00 10.50 2.44 7.95 -13.38 -
EY 12.85 24.89 24.99 9.53 41.03 12.57 -7.47 -
DY 5.91 0.00 18.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.10 0.90 0.61 0.35 0.61 0.38 23.80%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/11/12 30/11/11 01/12/10 15/12/09 26/12/08 19/12/07 20/12/06 -
Price 1.58 1.48 1.07 0.50 0.49 0.43 0.57 -
P/RPS 0.43 0.38 0.27 0.17 0.15 0.23 0.24 10.19%
P/EPS 7.78 4.61 4.28 9.54 3.85 6.98 -13.15 -
EY 12.85 21.69 23.35 10.48 25.96 14.33 -7.60 -
DY 5.91 0.00 17.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.26 0.96 0.56 0.55 0.54 0.37 24.35%

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