[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -18.16%
YoY- 376.48%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 285,510 267,308 284,877 293,324 304,788 294,680 232,577 14.69%
PBT 31,286 27,772 26,521 22,805 27,530 23,532 10,315 109.95%
Tax -6,396 -6,820 -6,241 -4,622 -5,314 -4,928 -2,221 102.80%
NP 24,890 20,952 20,280 18,182 22,216 18,604 8,094 111.90%
-
NP to SH 24,890 20,952 20,282 18,182 22,216 18,604 8,097 111.84%
-
Tax Rate 20.44% 24.56% 23.53% 20.27% 19.30% 20.94% 21.53% -
Total Cost 260,620 246,356 264,597 275,141 282,572 276,076 224,483 10.49%
-
Net Worth 80,055 82,935 77,140 80,774 81,526 75,697 70,585 8.78%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - 20,231 13,583 - - 3,638 -
Div Payout % - - 99.75% 74.71% - - 44.94% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 80,055 82,935 77,140 80,774 81,526 75,697 70,585 8.78%
NOSH 72,777 72,750 72,773 72,769 72,791 72,785 72,768 0.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 8.72% 7.84% 7.12% 6.20% 7.29% 6.31% 3.48% -
ROE 31.09% 25.26% 26.29% 22.51% 27.25% 24.58% 11.47% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 392.30 367.43 391.46 403.09 418.71 404.86 319.61 14.68%
EPS 34.20 28.80 27.87 24.99 30.52 25.56 11.13 111.79%
DPS 0.00 0.00 27.80 18.67 0.00 0.00 5.00 -
NAPS 1.10 1.14 1.06 1.11 1.12 1.04 0.97 8.77%
Adjusted Per Share Value based on latest NOSH - 72,672
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 392.20 367.20 391.33 402.93 418.68 404.80 319.49 14.69%
EPS 34.19 28.78 27.86 24.98 30.52 25.56 11.12 111.87%
DPS 0.00 0.00 27.79 18.66 0.00 0.00 5.00 -
NAPS 1.0997 1.1393 1.0597 1.1096 1.1199 1.0398 0.9696 8.78%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.34 1.30 1.10 1.00 0.67 0.60 0.52 -
P/RPS 0.34 0.35 0.28 0.25 0.16 0.15 0.16 65.51%
P/EPS 3.92 4.51 3.95 4.00 2.20 2.35 4.67 -11.04%
EY 25.52 22.15 25.34 24.99 45.55 42.60 21.40 12.49%
DY 0.00 0.00 25.27 18.67 0.00 0.00 9.62 -
P/NAPS 1.22 1.14 1.04 0.90 0.60 0.58 0.54 72.43%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 22/06/11 31/03/11 01/12/10 22/09/10 22/06/10 26/03/10 -
Price 1.05 1.58 1.07 1.07 0.88 0.66 0.65 -
P/RPS 0.27 0.43 0.27 0.27 0.21 0.16 0.20 22.21%
P/EPS 3.07 5.49 3.84 4.28 2.88 2.58 5.84 -34.94%
EY 32.57 18.23 26.05 23.35 34.68 38.73 17.12 53.71%
DY 0.00 0.00 25.98 17.45 0.00 0.00 7.69 -
P/NAPS 0.95 1.39 1.01 0.96 0.79 0.63 0.67 26.29%

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