[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2008 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 125.62%
YoY- 1432.8%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 239,489 238,018 226,626 208,572 145,357 135,857 131,754 48.67%
PBT 7,016 12,897 14,224 13,812 9,123 5,560 5,510 17.39%
Tax -1,375 -3,642 -2,904 -2,224 -4,002 -976 -826 40.24%
NP 5,641 9,254 11,320 11,588 5,121 4,584 4,684 13.13%
-
NP to SH 5,641 9,254 11,320 11,588 5,136 4,474 4,630 14.00%
-
Tax Rate 19.60% 28.24% 20.42% 16.10% 43.87% 17.55% 14.99% -
Total Cost 233,848 228,764 215,306 196,984 140,236 131,273 127,070 49.89%
-
Net Worth 63,324 64,753 65,475 62,598 59,652 58,112 56,783 7.50%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - 2,182 - - -
Div Payout % - - - - 42.49% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 63,324 64,753 65,475 62,598 59,652 58,112 56,783 7.50%
NOSH 72,787 72,756 72,750 72,788 72,746 72,640 72,798 -0.01%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.36% 3.89% 5.00% 5.56% 3.52% 3.37% 3.56% -
ROE 8.91% 14.29% 17.29% 18.51% 8.61% 7.70% 8.15% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 329.03 327.14 311.51 286.54 199.81 187.03 180.98 48.69%
EPS 7.75 12.72 15.56 15.92 7.06 6.16 6.36 14.01%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.87 0.89 0.90 0.86 0.82 0.80 0.78 7.51%
Adjusted Per Share Value based on latest NOSH - 72,788
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 328.98 326.96 311.31 286.51 199.67 186.63 180.99 48.67%
EPS 7.75 12.71 15.55 15.92 7.06 6.15 6.36 14.01%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.8699 0.8895 0.8994 0.8599 0.8194 0.7983 0.78 7.50%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.47 0.31 0.55 0.50 0.35 0.49 0.67 -
P/RPS 0.14 0.09 0.18 0.17 0.18 0.26 0.37 -47.53%
P/EPS 6.06 2.44 3.53 3.14 4.96 7.95 10.53 -30.69%
EY 16.49 41.03 28.29 31.84 20.17 12.57 9.49 44.29%
DY 0.00 0.00 0.00 0.00 8.57 0.00 0.00 -
P/NAPS 0.54 0.35 0.61 0.58 0.43 0.61 0.86 -26.56%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 27/03/09 26/12/08 24/09/08 30/06/08 27/03/08 19/12/07 25/09/07 -
Price 0.35 0.49 0.52 0.48 0.45 0.43 0.46 -
P/RPS 0.11 0.15 0.17 0.17 0.23 0.23 0.25 -42.00%
P/EPS 4.52 3.85 3.34 3.02 6.37 6.98 7.23 -26.78%
EY 22.14 25.96 29.92 33.17 15.69 14.33 13.83 36.65%
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.40 0.55 0.58 0.56 0.55 0.54 0.59 -22.73%

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