[SAPIND] QoQ Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 80.19%
YoY- 161.05%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 51,349 162,008 125,092 81,533 40,865 143,873 105,137 -38.06%
PBT 2,581 10,426 6,990 5,955 3,232 15,182 3,027 -10.10%
Tax -200 -358 -546 -317 -178 -7,031 -1,201 -69.83%
NP 2,381 10,068 6,444 5,638 3,054 8,151 1,826 19.41%
-
NP to SH 2,694 10,151 5,989 5,503 3,054 8,151 1,826 29.69%
-
Tax Rate 7.75% 3.43% 7.81% 5.32% 5.51% 46.31% 39.68% -
Total Cost 48,968 151,940 118,648 75,895 37,811 135,722 103,311 -39.29%
-
Net Worth 149,990 105,876 96,239 67,521 95,315 100,530 86,426 44.56%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 3,505 - - - 5,188 - -
Div Payout % - 34.54% - - - 63.66% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 149,990 105,876 96,239 67,521 95,315 100,530 86,426 44.56%
NOSH 72,810 70,116 69,236 67,521 64,840 64,858 64,982 7.90%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 4.64% 6.21% 5.15% 6.91% 7.47% 5.67% 1.74% -
ROE 1.80% 9.59% 6.22% 8.15% 3.20% 8.11% 2.11% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 70.52 231.05 180.67 120.75 63.02 221.83 161.79 -42.59%
EPS 3.70 14.47 8.23 8.35 4.71 12.56 2.81 20.19%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.06 1.51 1.39 1.00 1.47 1.55 1.33 33.97%
Adjusted Per Share Value based on latest NOSH - 70,171
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 70.54 222.55 171.84 112.00 56.14 197.64 144.43 -38.06%
EPS 3.70 13.94 8.23 7.56 4.20 11.20 2.51 29.61%
DPS 0.00 4.82 0.00 0.00 0.00 7.13 0.00 -
NAPS 2.0604 1.4544 1.322 0.9275 1.3093 1.381 1.1872 44.56%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.72 0.75 0.87 1.03 0.80 0.68 0.86 -
P/RPS 1.02 0.32 0.48 0.85 1.27 0.31 0.53 54.90%
P/EPS 19.46 5.18 10.06 12.64 16.99 5.41 30.60 -26.10%
EY 5.14 19.30 9.94 7.91 5.89 18.48 3.27 35.30%
DY 0.00 6.67 0.00 0.00 0.00 11.76 0.00 -
P/NAPS 0.35 0.50 0.63 1.03 0.54 0.44 0.65 -33.88%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 28/03/06 24/01/06 01/09/05 22/06/05 29/03/05 16/12/04 -
Price 0.77 0.70 0.70 0.85 0.94 0.54 0.75 -
P/RPS 1.09 0.30 0.39 0.70 1.49 0.24 0.46 78.01%
P/EPS 20.81 4.84 8.09 10.43 19.96 4.30 26.69 -15.32%
EY 4.81 20.68 12.36 9.59 5.01 23.27 3.75 18.10%
DY 0.00 7.14 0.00 0.00 0.00 14.81 0.00 -
P/NAPS 0.37 0.46 0.50 0.85 0.64 0.35 0.56 -24.19%

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