[SAPIND] QoQ Cumulative Quarter Result on 31-Jan-2012 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 25.7%
YoY- 8.62%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 199,109 132,796 65,608 284,844 210,498 142,755 66,827 106.37%
PBT 14,663 9,376 7,380 28,940 22,425 15,643 6,943 64.23%
Tax -4,863 -3,550 -1,641 -6,912 -4,898 -3,198 -1,705 100.48%
NP 9,800 5,826 5,739 22,028 17,527 12,445 5,238 51.54%
-
NP to SH 11,084 7,083 5,787 22,031 17,527 12,445 5,238 64.45%
-
Tax Rate 33.17% 37.86% 22.24% 23.88% 21.84% 20.44% 24.56% -
Total Cost 189,309 126,970 59,869 262,816 192,971 130,310 61,589 110.68%
-
Net Worth 83,692 85,147 95,336 88,793 85,160 80,055 82,935 0.60%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 5,094 5,094 - 10,917 - - - -
Div Payout % 45.96% 71.92% - 49.55% - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 83,692 85,147 95,336 88,793 85,160 80,055 82,935 0.60%
NOSH 72,776 72,776 72,776 72,781 72,786 72,777 72,750 0.02%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 4.92% 4.39% 8.75% 7.73% 8.33% 8.72% 7.84% -
ROE 13.24% 8.32% 6.07% 24.81% 20.58% 15.55% 6.32% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 273.59 182.47 90.15 391.37 289.20 196.15 91.86 106.32%
EPS 15.23 9.73 7.95 30.27 24.08 17.10 7.20 64.40%
DPS 7.00 7.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.15 1.17 1.31 1.22 1.17 1.10 1.14 0.58%
Adjusted Per Share Value based on latest NOSH - 72,762
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 273.51 182.42 90.12 391.29 289.16 196.10 91.80 106.37%
EPS 15.23 9.73 7.95 30.26 24.08 17.10 7.20 64.40%
DPS 7.00 7.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.1497 1.1697 1.3096 1.2197 1.1698 1.0997 1.1393 0.60%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.58 1.57 1.51 1.49 1.29 1.34 1.30 -
P/RPS 0.58 0.86 1.67 0.38 0.45 0.68 1.42 -44.80%
P/EPS 10.37 16.13 18.99 4.92 5.36 7.84 18.06 -30.80%
EY 9.64 6.20 5.27 20.32 18.67 12.76 5.54 44.42%
DY 4.43 4.46 0.00 10.07 0.00 0.00 0.00 -
P/NAPS 1.37 1.34 1.15 1.22 1.10 1.22 1.14 12.97%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 21/11/12 26/09/12 27/06/12 28/03/12 30/11/11 28/09/11 22/06/11 -
Price 1.58 1.61 1.79 1.49 1.48 1.05 1.58 -
P/RPS 0.58 0.88 1.99 0.38 0.51 0.54 1.72 -51.39%
P/EPS 10.37 16.54 22.51 4.92 6.15 6.14 21.94 -39.18%
EY 9.64 6.05 4.44 20.32 16.27 16.29 4.56 64.34%
DY 4.43 4.35 0.00 10.07 0.00 0.00 0.00 -
P/NAPS 1.37 1.38 1.37 1.22 1.26 0.95 1.39 -0.95%

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