[SAPIND] YoY Cumulative 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- 159.24%
YoY- -58.77%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 199,109 210,498 219,993 156,309 178,514 101,893 130,044 7.35%
PBT 14,663 22,425 17,104 4,066 9,673 4,170 -1,500 -
Tax -4,863 -4,898 -3,467 -1,204 -2,732 -732 -2,013 15.82%
NP 9,800 17,527 13,637 2,862 6,941 3,438 -3,513 -
-
NP to SH 11,084 17,527 13,637 2,862 6,941 3,356 -2,365 -
-
Tax Rate 33.17% 21.84% 20.27% 29.61% 28.24% 17.55% - -
Total Cost 189,309 192,971 206,356 153,447 171,573 98,455 133,557 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 5,094 - 10,187 - - - - -
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 13.24% 20.58% 16.88% 4.37% 10.72% 5.77% -2.11% -
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 273.59 289.20 302.31 214.64 245.36 140.27 178.72 7.34%
EPS 15.23 24.08 18.74 3.93 9.54 4.62 -3.25 -
DPS 7.00 0.00 14.00 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 273.51 289.16 302.20 214.72 245.22 139.97 178.64 7.35%
EPS 15.23 24.08 18.73 3.93 9.53 4.61 -3.25 -
DPS 7.00 0.00 13.99 0.00 0.00 0.00 0.00 -
NAPS 1.1497 1.1698 1.1096 0.9003 0.8895 0.7983 1.5393 -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 0.58 0.45 0.33 0.26 0.13 0.35 0.32 10.40%
P/EPS 10.37 5.36 5.34 13.99 3.25 10.61 -17.84 -
EY 9.64 18.67 18.74 7.15 30.77 9.43 -5.60 -
DY 4.43 0.00 14.00 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 0.58 0.51 0.35 0.23 0.20 0.31 0.32 10.40%
P/EPS 10.37 6.15 5.71 12.72 5.14 9.31 -17.54 -
EY 9.64 16.27 17.51 7.86 19.47 10.74 -5.70 -
DY 4.43 0.00 13.08 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