[SAPIND] YoY TTM 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- -41.12%
YoY- -71.04%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 274,884 274,912 281,161 230,918 192,793 138,389 184,518 6.86%
PBT 22,674 27,960 22,260 3,732 13,480 -65,799 5,155 27.97%
Tax -7,264 -6,081 -4,163 -1,319 -5,040 -1,344 -861 42.63%
NP 15,410 21,879 18,097 2,413 8,440 -67,143 4,294 23.71%
-
NP to SH 16,670 21,881 18,100 2,413 8,331 -54,564 5,156 21.57%
-
Tax Rate 32.04% 21.75% 18.70% 35.34% 37.39% - 16.70% -
Total Cost 259,474 253,033 263,064 228,505 184,353 205,532 180,224 6.25%
-
Net Worth 85,147 80,088 81,518 66,343 65,463 56,843 117,818 -5.26%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 16,008 10,039 - - 2,179 - 3,628 28.04%
Div Payout % 96.03% 45.88% - - 26.16% - 70.38% -
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 80,088 81,518 66,343 65,463 56,843 117,818 -5.26%
NOSH 72,776 72,808 72,784 72,905 72,736 72,876 72,727 0.01%
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 5.61% 7.96% 6.44% 1.04% 4.38% -48.52% 2.33% -
ROE 19.58% 27.32% 22.20% 3.64% 12.73% -95.99% 4.38% -
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 377.71 377.58 386.29 316.74 265.06 189.89 253.71 6.85%
EPS 22.91 30.05 24.87 3.31 11.45 -74.87 7.09 21.56%
DPS 22.00 13.80 0.00 0.00 3.00 0.00 5.00 27.98%
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 377.71 377.75 386.34 317.30 264.91 190.16 253.54 6.86%
EPS 22.91 30.07 24.87 3.32 11.45 -74.98 7.08 21.59%
DPS 22.00 13.79 0.00 0.00 2.99 0.00 4.99 28.02%
NAPS 1.17 1.1005 1.1201 0.9116 0.8995 0.7811 1.6189 -5.26%
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 0.42 0.35 0.17 0.18 0.21 0.35 0.28 6.98%
P/EPS 6.85 4.46 2.69 17.22 4.80 -0.89 9.87 -5.90%
EY 14.59 22.43 37.12 5.81 20.82 -111.75 10.13 6.26%
DY 14.01 10.30 0.00 0.00 5.45 0.00 7.14 11.87%
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 0.43 0.28 0.23 0.17 0.20 0.24 0.26 8.73%
P/EPS 7.03 3.49 3.54 16.62 4.54 -0.61 9.17 -4.32%
EY 14.23 28.62 28.26 6.02 22.03 -162.76 10.91 4.52%
DY 13.66 13.14 0.00 0.00 5.77 0.00 7.69 10.03%
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