[SAPIND] YoY Cumulative 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- 4316.0%
YoY- -80.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 132,796 142,755 152,394 103,809 113,313 65,877 93,977 5.92%
PBT 9,376 15,643 13,765 1,818 7,112 2,755 684 54.63%
Tax -3,550 -3,198 -2,657 -714 -1,452 -413 -1,239 19.15%
NP 5,826 12,445 11,108 1,104 5,660 2,342 -555 -
-
NP to SH 7,083 12,445 11,108 1,104 5,660 2,315 255 73.93%
-
Tax Rate 37.86% 20.44% 19.30% 39.27% 20.42% 14.99% 181.14% -
Total Cost 126,970 130,310 141,286 102,705 107,653 63,535 94,532 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 5,094 - - - - - - -
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 8.32% 15.55% 13.63% 1.67% 8.64% 4.08% 0.22% -
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 182.47 196.15 209.36 142.93 155.76 90.49 128.85 5.96%
EPS 9.73 17.10 15.26 1.52 7.78 3.18 0.35 73.96%
DPS 7.00 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 182.47 196.16 209.40 142.64 155.70 90.52 129.13 5.92%
EPS 9.73 17.10 15.26 1.52 7.78 3.18 0.35 73.96%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 1.1202 0.9082 0.8997 0.7802 1.6235 -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 0.86 0.68 0.32 0.40 0.35 0.74 0.54 8.05%
P/EPS 16.13 7.84 4.39 37.50 7.07 21.07 200.21 -34.25%
EY 6.20 12.76 22.78 2.67 14.15 4.75 0.50 52.07%
DY 4.46 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 0.88 0.54 0.42 0.38 0.33 0.51 0.50 9.87%
P/EPS 16.54 6.14 5.77 36.18 6.68 14.47 185.91 -33.16%
EY 6.05 16.29 17.34 2.76 14.96 6.91 0.54 49.53%
DY 4.35 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