[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 72.83%
YoY- -58.77%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 304,788 294,680 232,577 208,412 207,618 209,304 239,489 17.48%
PBT 27,530 23,532 10,315 5,421 3,636 2,080 7,016 149.40%
Tax -5,314 -4,928 -2,221 -1,605 -1,428 -1,980 -1,375 146.88%
NP 22,216 18,604 8,094 3,816 2,208 100 5,641 150.01%
-
NP to SH 22,216 18,604 8,097 3,816 2,208 100 5,641 150.01%
-
Tax Rate 19.30% 20.94% 21.53% 29.61% 39.27% 95.19% 19.60% -
Total Cost 282,572 276,076 224,483 204,596 205,410 209,204 233,848 13.48%
-
Net Worth 81,526 75,697 70,585 65,541 66,094 74,166 63,324 18.40%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - 3,638 - - - - -
Div Payout % - - 44.94% - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 81,526 75,697 70,585 65,541 66,094 74,166 63,324 18.40%
NOSH 72,791 72,785 72,768 72,824 72,631 83,333 72,787 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 7.29% 6.31% 3.48% 1.83% 1.06% 0.05% 2.36% -
ROE 27.25% 24.58% 11.47% 5.82% 3.34% 0.13% 8.91% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 418.71 404.86 319.61 286.18 285.85 251.16 329.03 17.48%
EPS 30.52 25.56 11.13 5.24 3.04 0.12 7.75 150.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.04 0.97 0.90 0.91 0.89 0.87 18.39%
Adjusted Per Share Value based on latest NOSH - 72,644
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 418.80 404.91 319.58 286.37 285.28 287.60 329.08 17.48%
EPS 30.53 25.56 11.13 5.24 3.03 0.14 7.75 150.05%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.1202 1.0401 0.9699 0.9006 0.9082 1.0191 0.8701 18.40%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.67 0.60 0.52 0.55 0.57 0.50 0.47 -
P/RPS 0.16 0.15 0.16 0.19 0.20 0.20 0.14 9.33%
P/EPS 2.20 2.35 4.67 10.50 18.75 416.67 6.06 -49.20%
EY 45.55 42.60 21.40 9.53 5.33 0.24 16.49 97.23%
DY 0.00 0.00 9.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.54 0.61 0.63 0.56 0.54 7.29%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 22/09/10 22/06/10 26/03/10 15/12/09 08/09/09 23/06/09 27/03/09 -
Price 0.88 0.66 0.65 0.50 0.55 0.46 0.35 -
P/RPS 0.21 0.16 0.20 0.17 0.19 0.18 0.11 54.07%
P/EPS 2.88 2.58 5.84 9.54 18.09 383.33 4.52 -26.01%
EY 34.68 38.73 17.12 10.48 5.53 0.26 22.14 34.98%
DY 0.00 0.00 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.67 0.56 0.60 0.52 0.40 57.61%

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