[SAPIND] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -42.56%
YoY- 18504.0%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 284,877 219,993 152,394 73,670 232,577 156,309 103,809 95.65%
PBT 26,521 17,104 13,765 5,883 10,315 4,066 1,818 494.12%
Tax -6,241 -3,467 -2,657 -1,232 -2,221 -1,204 -714 322.65%
NP 20,280 13,637 11,108 4,651 8,094 2,862 1,104 592.51%
-
NP to SH 20,282 13,637 11,108 4,651 8,097 2,862 1,104 592.56%
-
Tax Rate 23.53% 20.27% 19.30% 20.94% 21.53% 29.61% 39.27% -
Total Cost 264,597 206,356 141,286 69,019 224,483 153,447 102,705 87.60%
-
Net Worth 77,140 80,774 81,526 75,697 70,585 65,541 66,094 10.82%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 20,231 10,187 - - 3,638 - - -
Div Payout % 99.75% 74.71% - - 44.94% - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 77,140 80,774 81,526 75,697 70,585 65,541 66,094 10.82%
NOSH 72,773 72,769 72,791 72,785 72,768 72,824 72,631 0.12%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 7.12% 6.20% 7.29% 6.31% 3.48% 1.83% 1.06% -
ROE 26.29% 16.88% 13.63% 6.14% 11.47% 4.37% 1.67% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 391.46 302.31 209.36 101.22 319.61 214.64 142.93 95.39%
EPS 27.87 18.74 15.26 6.39 11.13 3.93 1.52 591.66%
DPS 27.80 14.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.06 1.11 1.12 1.04 0.97 0.90 0.91 10.67%
Adjusted Per Share Value based on latest NOSH - 72,785
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 391.33 302.20 209.34 101.20 319.49 214.72 142.60 95.65%
EPS 27.86 18.73 15.26 6.39 11.12 3.93 1.52 591.49%
DPS 27.79 13.99 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.0597 1.1096 1.1199 1.0398 0.9696 0.9003 0.9079 10.82%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.10 1.00 0.67 0.60 0.52 0.55 0.57 -
P/RPS 0.28 0.33 0.32 0.59 0.16 0.26 0.40 -21.11%
P/EPS 3.95 5.34 4.39 9.39 4.67 13.99 37.50 -77.60%
EY 25.34 18.74 22.78 10.65 21.40 7.15 2.67 346.42%
DY 25.27 14.00 0.00 0.00 9.62 0.00 0.00 -
P/NAPS 1.04 0.90 0.60 0.58 0.54 0.61 0.63 39.55%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 01/12/10 22/09/10 22/06/10 26/03/10 15/12/09 08/09/09 -
Price 1.07 1.07 0.88 0.66 0.65 0.50 0.55 -
P/RPS 0.27 0.35 0.42 0.65 0.20 0.23 0.38 -20.32%
P/EPS 3.84 5.71 5.77 10.33 5.84 12.72 36.18 -77.49%
EY 26.05 17.51 17.34 9.68 17.12 7.86 2.76 344.79%
DY 25.98 13.08 0.00 0.00 7.69 0.00 0.00 -
P/NAPS 1.01 0.96 0.79 0.63 0.67 0.56 0.60 41.37%

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