[SAPIND] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 112.19%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 293,324 304,788 294,680 232,577 208,412 207,618 209,304 25.15%
PBT 22,805 27,530 23,532 10,315 5,421 3,636 2,080 391.37%
Tax -4,622 -5,314 -4,928 -2,221 -1,605 -1,428 -1,980 75.70%
NP 18,182 22,216 18,604 8,094 3,816 2,208 100 3079.15%
-
NP to SH 18,182 22,216 18,604 8,097 3,816 2,208 100 3079.15%
-
Tax Rate 20.27% 19.30% 20.94% 21.53% 29.61% 39.27% 95.19% -
Total Cost 275,141 282,572 276,076 224,483 204,596 205,410 209,204 19.97%
-
Net Worth 80,774 81,526 75,697 70,585 65,541 66,094 74,166 5.83%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 13,583 - - 3,638 - - - -
Div Payout % 74.71% - - 44.94% - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 80,774 81,526 75,697 70,585 65,541 66,094 74,166 5.83%
NOSH 72,769 72,791 72,785 72,768 72,824 72,631 83,333 -8.61%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 6.20% 7.29% 6.31% 3.48% 1.83% 1.06% 0.05% -
ROE 22.51% 27.25% 24.58% 11.47% 5.82% 3.34% 0.13% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 403.09 418.71 404.86 319.61 286.18 285.85 251.16 36.95%
EPS 24.99 30.52 25.56 11.13 5.24 3.04 0.12 3379.36%
DPS 18.67 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.04 0.97 0.90 0.91 0.89 15.81%
Adjusted Per Share Value based on latest NOSH - 72,784
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 403.05 418.80 404.91 319.58 286.37 285.28 287.60 25.15%
EPS 24.98 30.53 25.56 11.13 5.24 3.03 0.14 3039.60%
DPS 18.66 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.1099 1.1202 1.0401 0.9699 0.9006 0.9082 1.0191 5.83%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.00 0.67 0.60 0.52 0.55 0.57 0.50 -
P/RPS 0.25 0.16 0.15 0.16 0.19 0.20 0.20 15.99%
P/EPS 4.00 2.20 2.35 4.67 10.50 18.75 416.67 -95.44%
EY 24.99 45.55 42.60 21.40 9.53 5.33 0.24 2094.63%
DY 18.67 0.00 0.00 9.62 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 0.58 0.54 0.61 0.63 0.56 37.08%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 01/12/10 22/09/10 22/06/10 26/03/10 15/12/09 08/09/09 23/06/09 -
Price 1.07 0.88 0.66 0.65 0.50 0.55 0.46 -
P/RPS 0.27 0.21 0.16 0.20 0.17 0.19 0.18 30.94%
P/EPS 4.28 2.88 2.58 5.84 9.54 18.09 383.33 -94.96%
EY 23.35 34.68 38.73 17.12 10.48 5.53 0.26 1889.07%
DY 17.45 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.96 0.79 0.63 0.67 0.56 0.60 0.52 50.32%

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