[SAPIND] YoY Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 1124.87%
YoY- 807.84%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 152,394 103,809 113,313 65,877 93,977 81,533 65,387 15.13%
PBT 13,765 1,818 7,112 2,755 684 5,955 2,873 29.82%
Tax -2,657 -714 -1,452 -413 -1,239 -317 -765 23.04%
NP 11,108 1,104 5,660 2,342 -555 5,638 2,108 31.89%
-
NP to SH 11,108 1,104 5,660 2,315 255 5,503 2,108 31.89%
-
Tax Rate 19.30% 39.27% 20.42% 14.99% 181.14% 5.32% 26.63% -
Total Cost 141,286 102,705 107,653 63,535 94,532 75,895 63,279 14.31%
-
Net Worth 81,526 66,094 65,475 56,783 118,151 67,521 88,860 -1.42%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 81,526 66,094 65,475 56,783 118,151 67,521 88,860 -1.42%
NOSH 72,791 72,631 72,750 72,798 72,933 67,521 64,861 1.94%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 7.29% 1.06% 5.00% 3.56% -0.59% 6.91% 3.22% -
ROE 13.63% 1.67% 8.64% 4.08% 0.22% 8.15% 2.37% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 209.36 142.93 155.76 90.49 128.85 120.75 100.81 12.94%
EPS 15.26 1.52 7.78 3.18 0.35 8.35 3.25 29.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.91 0.90 0.78 1.62 1.00 1.37 -3.30%
Adjusted Per Share Value based on latest NOSH - 72,876
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 209.34 142.60 155.66 90.49 129.09 112.00 89.82 15.13%
EPS 15.26 1.52 7.78 3.18 0.35 7.56 2.90 31.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1199 0.9079 0.8994 0.78 1.623 0.9275 1.2207 -1.42%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.67 0.57 0.55 0.67 0.70 1.03 0.92 -
P/RPS 0.32 0.40 0.35 0.74 0.54 0.85 0.91 -15.97%
P/EPS 4.39 37.50 7.07 21.07 200.21 12.64 28.31 -26.69%
EY 22.78 2.67 14.15 4.75 0.50 7.91 3.53 36.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.61 0.86 0.43 1.03 0.67 -1.82%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 22/09/10 08/09/09 24/09/08 25/09/07 05/09/06 01/09/05 24/09/04 -
Price 0.88 0.55 0.52 0.46 0.65 0.85 0.88 -
P/RPS 0.42 0.38 0.33 0.51 0.50 0.70 0.87 -11.42%
P/EPS 5.77 36.18 6.68 14.47 185.91 10.43 27.08 -22.70%
EY 17.34 2.76 14.96 6.91 0.54 9.59 3.69 29.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.58 0.59 0.40 0.85 0.64 3.57%

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