[SAPIND] YoY TTM Result on 31-Oct-2011 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 11.67%
YoY- 29.48%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 252,009 266,630 273,455 275,055 296,260 218,217 221,978 2.13%
PBT 17,686 18,180 21,178 31,404 23,352 3,418 14,626 3.21%
Tax -4,395 -4,614 -6,876 -6,971 -4,484 -528 -6,001 -5.05%
NP 13,291 13,566 14,302 24,433 18,868 2,890 8,625 7.46%
-
NP to SH 13,495 13,699 15,589 24,435 18,871 2,890 8,625 7.74%
-
Tax Rate 24.85% 25.38% 32.47% 22.20% 19.20% 15.45% 41.03% -
Total Cost 238,718 253,064 259,153 250,622 277,392 215,327 213,353 1.88%
-
Net Worth 102,614 96,792 83,692 85,202 80,666 65,380 64,777 7.96%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 8,007 2,183 16,008 10,039 - - 2,179 24.21%
Div Payout % 59.34% 15.94% 102.69% 41.09% - - 25.27% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 102,614 96,792 83,692 85,202 80,666 65,380 64,777 7.96%
NOSH 72,776 72,776 72,776 72,822 72,672 72,644 72,784 -0.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 5.27% 5.09% 5.23% 8.88% 6.37% 1.32% 3.89% -
ROE 13.15% 14.15% 18.63% 28.68% 23.39% 4.42% 13.31% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 346.28 366.37 375.75 377.71 407.67 300.39 304.98 2.13%
EPS 18.54 18.82 21.42 33.55 25.97 3.98 11.85 7.74%
DPS 11.00 3.00 22.00 13.80 0.00 0.00 3.00 24.16%
NAPS 1.41 1.33 1.15 1.17 1.11 0.90 0.89 7.96%
Adjusted Per Share Value based on latest NOSH - 72,822
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 346.18 366.27 375.64 377.84 406.97 299.76 304.93 2.13%
EPS 18.54 18.82 21.41 33.57 25.92 3.97 11.85 7.74%
DPS 11.00 3.00 21.99 13.79 0.00 0.00 2.99 24.23%
NAPS 1.4096 1.3296 1.1497 1.1704 1.1081 0.8981 0.8898 7.96%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 1.45 1.45 1.58 1.29 1.00 0.55 0.31 -
P/RPS 0.42 0.40 0.42 0.34 0.25 0.18 0.10 27.00%
P/EPS 7.82 7.70 7.38 3.84 3.85 13.83 2.62 19.98%
EY 12.79 12.98 13.56 26.01 25.97 7.23 38.23 -16.67%
DY 7.59 2.07 13.92 10.70 0.00 0.00 9.68 -3.97%
P/NAPS 1.03 1.09 1.37 1.10 0.90 0.61 0.35 19.69%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 09/12/14 25/11/13 21/11/12 30/11/11 01/12/10 15/12/09 26/12/08 -
Price 1.31 1.47 1.58 1.48 1.07 0.50 0.49 -
P/RPS 0.38 0.40 0.42 0.39 0.26 0.17 0.16 15.50%
P/EPS 7.06 7.81 7.38 4.41 4.12 12.57 4.13 9.34%
EY 14.16 12.81 13.56 22.67 24.27 7.96 24.18 -8.52%
DY 8.40 2.04 13.92 9.32 0.00 0.00 6.12 5.41%
P/NAPS 0.93 1.11 1.37 1.26 0.96 0.56 0.55 9.14%

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