[SAPIND] YoY Quarter Result on 31-Jul-2010 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 38.81%
YoY- 498.33%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 68,371 67,188 75,928 78,723 51,483 61,170 32,275 13.31%
PBT 5,110 1,996 8,701 7,881 1,298 3,659 2,516 12.52%
Tax -1,095 -1,909 -1,493 -1,425 -219 -895 -206 32.07%
NP 4,015 87 7,208 6,456 1,079 2,764 2,310 9.64%
-
NP to SH 4,044 1,296 7,208 6,456 1,079 2,764 2,180 10.83%
-
Tax Rate 21.43% 95.64% 17.16% 18.08% 16.87% 24.46% 8.19% -
Total Cost 64,356 67,101 68,720 72,267 50,404 58,406 29,965 13.57%
-
Net Worth 91,697 85,147 80,088 81,518 66,343 65,463 56,843 8.28%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - 5,094 - - - - - -
Div Payout % - 393.08% - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 91,697 85,147 80,088 81,518 66,343 65,463 56,843 8.28%
NOSH 72,776 72,776 72,808 72,784 72,905 72,736 72,876 -0.02%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 5.87% 0.13% 9.49% 8.20% 2.10% 4.52% 7.16% -
ROE 4.41% 1.52% 9.00% 7.92% 1.63% 4.22% 3.84% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 93.95 92.32 104.29 108.16 70.62 84.10 44.29 13.33%
EPS 5.56 1.78 9.90 8.87 1.48 3.80 3.00 10.82%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.17 1.10 1.12 0.91 0.90 0.78 8.31%
Adjusted Per Share Value based on latest NOSH - 72,784
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 93.95 92.32 104.33 108.17 70.74 84.05 44.35 13.31%
EPS 5.56 1.78 9.90 8.87 1.48 3.80 3.00 10.82%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.17 1.1005 1.1201 0.9116 0.8995 0.7811 8.28%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 1.37 1.57 1.34 0.67 0.57 0.55 0.67 -
P/RPS 1.46 1.70 1.28 0.62 0.81 0.65 1.51 -0.55%
P/EPS 24.65 88.16 13.54 7.55 38.51 14.47 22.40 1.60%
EY 4.06 1.13 7.39 13.24 2.60 6.91 4.46 -1.55%
DY 0.00 4.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.34 1.22 0.60 0.63 0.61 0.86 4.02%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 25/09/13 26/09/12 28/09/11 22/09/10 08/09/09 24/09/08 25/09/07 -
Price 1.29 1.61 1.05 0.88 0.55 0.52 0.46 -
P/RPS 1.37 1.74 1.01 0.81 0.78 0.62 1.04 4.69%
P/EPS 23.21 90.41 10.61 9.92 37.16 13.68 15.38 7.09%
EY 4.31 1.11 9.43 10.08 2.69 7.31 6.50 -6.61%
DY 0.00 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.38 0.95 0.79 0.60 0.58 0.59 9.54%

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