[SAPIND] QoQ Cumulative Quarter Result on 31-Jan-2011 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 48.73%
YoY- 150.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 210,498 142,755 66,827 284,877 219,993 152,394 73,670 100.97%
PBT 22,425 15,643 6,943 26,521 17,104 13,765 5,883 143.42%
Tax -4,898 -3,198 -1,705 -6,241 -3,467 -2,657 -1,232 150.33%
NP 17,527 12,445 5,238 20,280 13,637 11,108 4,651 141.57%
-
NP to SH 17,527 12,445 5,238 20,282 13,637 11,108 4,651 141.57%
-
Tax Rate 21.84% 20.44% 24.56% 23.53% 20.27% 19.30% 20.94% -
Total Cost 192,971 130,310 61,589 264,597 206,356 141,286 69,019 98.09%
-
Net Worth 85,160 80,055 82,935 77,140 80,774 81,526 75,697 8.14%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - 20,231 10,187 - - -
Div Payout % - - - 99.75% 74.71% - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 85,160 80,055 82,935 77,140 80,774 81,526 75,697 8.14%
NOSH 72,786 72,777 72,750 72,773 72,769 72,791 72,785 0.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 8.33% 8.72% 7.84% 7.12% 6.20% 7.29% 6.31% -
ROE 20.58% 15.55% 6.32% 26.29% 16.88% 13.63% 6.14% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 289.20 196.15 91.86 391.46 302.31 209.36 101.22 100.96%
EPS 24.08 17.10 7.20 27.87 18.74 15.26 6.39 141.57%
DPS 0.00 0.00 0.00 27.80 14.00 0.00 0.00 -
NAPS 1.17 1.10 1.14 1.06 1.11 1.12 1.04 8.14%
Adjusted Per Share Value based on latest NOSH - 72,749
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 289.16 196.10 91.80 391.33 302.20 209.34 101.20 100.97%
EPS 24.08 17.10 7.20 27.86 18.73 15.26 6.39 141.57%
DPS 0.00 0.00 0.00 27.79 13.99 0.00 0.00 -
NAPS 1.1698 1.0997 1.1393 1.0597 1.1096 1.1199 1.0398 8.14%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.29 1.34 1.30 1.10 1.00 0.67 0.60 -
P/RPS 0.45 0.68 1.42 0.28 0.33 0.32 0.59 -16.48%
P/EPS 5.36 7.84 18.06 3.95 5.34 4.39 9.39 -31.11%
EY 18.67 12.76 5.54 25.34 18.74 22.78 10.65 45.23%
DY 0.00 0.00 0.00 25.27 14.00 0.00 0.00 -
P/NAPS 1.10 1.22 1.14 1.04 0.90 0.60 0.58 53.03%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 30/11/11 28/09/11 22/06/11 31/03/11 01/12/10 22/09/10 22/06/10 -
Price 1.48 1.05 1.58 1.07 1.07 0.88 0.66 -
P/RPS 0.51 0.54 1.72 0.27 0.35 0.42 0.65 -14.89%
P/EPS 6.15 6.14 21.94 3.84 5.71 5.77 10.33 -29.16%
EY 16.27 16.29 4.56 26.05 17.51 17.34 9.68 41.23%
DY 0.00 0.00 0.00 25.98 13.08 0.00 0.00 -
P/NAPS 1.26 0.95 1.39 1.01 0.96 0.79 0.63 58.53%

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