[SAPIND] YoY TTM Result on 31-Jul-2008 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 7.54%
YoY- 115.27%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 274,912 281,161 230,918 192,793 138,389 184,518 160,019 9.43%
PBT 27,960 22,260 3,732 13,480 -65,799 5,155 18,264 7.35%
Tax -6,081 -4,163 -1,319 -5,040 -1,344 -861 -6,601 -1.35%
NP 21,879 18,097 2,413 8,440 -67,143 4,294 11,663 11.04%
-
NP to SH 21,881 18,100 2,413 8,331 -54,564 5,156 11,547 11.23%
-
Tax Rate 21.75% 18.70% 35.34% 37.39% - 16.70% 36.14% -
Total Cost 253,033 263,064 228,505 184,353 205,532 180,224 148,356 9.30%
-
Net Worth 80,088 81,518 66,343 65,463 56,843 117,818 70,171 2.22%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 10,039 - - 2,179 - 3,628 5,191 11.61%
Div Payout % 45.88% - - 26.16% - 70.38% 44.96% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 80,088 81,518 66,343 65,463 56,843 117,818 70,171 2.22%
NOSH 72,808 72,784 72,905 72,736 72,876 72,727 70,171 0.61%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 7.96% 6.44% 1.04% 4.38% -48.52% 2.33% 7.29% -
ROE 27.32% 22.20% 3.64% 12.73% -95.99% 4.38% 16.46% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 377.58 386.29 316.74 265.06 189.89 253.71 228.04 8.76%
EPS 30.05 24.87 3.31 11.45 -74.87 7.09 16.46 10.54%
DPS 13.80 0.00 0.00 3.00 0.00 5.00 7.40 10.93%
NAPS 1.10 1.12 0.91 0.90 0.78 1.62 1.00 1.60%
Adjusted Per Share Value based on latest NOSH - 72,736
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 377.75 386.34 317.30 264.91 190.16 253.54 219.88 9.43%
EPS 30.07 24.87 3.32 11.45 -74.98 7.08 15.87 11.23%
DPS 13.79 0.00 0.00 2.99 0.00 4.99 7.13 11.61%
NAPS 1.1005 1.1201 0.9116 0.8995 0.7811 1.6189 0.9642 2.22%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 1.34 0.67 0.57 0.55 0.67 0.70 1.03 -
P/RPS 0.35 0.17 0.18 0.21 0.35 0.28 0.45 -4.10%
P/EPS 4.46 2.69 17.22 4.80 -0.89 9.87 6.26 -5.49%
EY 22.43 37.12 5.81 20.82 -111.75 10.13 15.98 5.81%
DY 10.30 0.00 0.00 5.45 0.00 7.14 7.18 6.19%
P/NAPS 1.22 0.60 0.63 0.61 0.86 0.43 1.03 2.86%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 28/09/11 22/09/10 08/09/09 24/09/08 25/09/07 05/09/06 01/09/05 -
Price 1.05 0.88 0.55 0.52 0.46 0.65 0.85 -
P/RPS 0.28 0.23 0.17 0.20 0.24 0.26 0.37 -4.53%
P/EPS 3.49 3.54 16.62 4.54 -0.61 9.17 5.17 -6.33%
EY 28.62 28.26 6.02 22.03 -162.76 10.91 19.36 6.72%
DY 13.14 0.00 0.00 5.77 0.00 7.69 8.70 7.11%
P/NAPS 0.95 0.79 0.60 0.58 0.59 0.40 0.85 1.87%

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