[SAPIND] QoQ Cumulative Quarter Result on 31-Jul-2011 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 137.59%
YoY- 12.04%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 65,608 284,844 210,498 142,755 66,827 284,877 219,993 -55.39%
PBT 7,380 28,940 22,425 15,643 6,943 26,521 17,104 -42.92%
Tax -1,641 -6,912 -4,898 -3,198 -1,705 -6,241 -3,467 -39.29%
NP 5,739 22,028 17,527 12,445 5,238 20,280 13,637 -43.87%
-
NP to SH 5,787 22,031 17,527 12,445 5,238 20,282 13,637 -43.55%
-
Tax Rate 22.24% 23.88% 21.84% 20.44% 24.56% 23.53% 20.27% -
Total Cost 59,869 262,816 192,971 130,310 61,589 264,597 206,356 -56.20%
-
Net Worth 95,336 88,793 85,160 80,055 82,935 77,140 80,774 11.69%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - 10,917 - - - 20,231 10,187 -
Div Payout % - 49.55% - - - 99.75% 74.71% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 95,336 88,793 85,160 80,055 82,935 77,140 80,774 11.69%
NOSH 72,776 72,781 72,786 72,777 72,750 72,773 72,769 0.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 8.75% 7.73% 8.33% 8.72% 7.84% 7.12% 6.20% -
ROE 6.07% 24.81% 20.58% 15.55% 6.32% 26.29% 16.88% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 90.15 391.37 289.20 196.15 91.86 391.46 302.31 -55.39%
EPS 7.95 30.27 24.08 17.10 7.20 27.87 18.74 -43.57%
DPS 0.00 15.00 0.00 0.00 0.00 27.80 14.00 -
NAPS 1.31 1.22 1.17 1.10 1.14 1.06 1.11 11.68%
Adjusted Per Share Value based on latest NOSH - 72,808
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 90.12 391.29 289.16 196.10 91.80 391.33 302.20 -55.39%
EPS 7.95 30.26 24.08 17.10 7.20 27.86 18.73 -43.55%
DPS 0.00 15.00 0.00 0.00 0.00 27.79 13.99 -
NAPS 1.3096 1.2197 1.1698 1.0997 1.1393 1.0597 1.1096 11.69%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.51 1.49 1.29 1.34 1.30 1.10 1.00 -
P/RPS 1.67 0.38 0.45 0.68 1.42 0.28 0.33 195.05%
P/EPS 18.99 4.92 5.36 7.84 18.06 3.95 5.34 133.16%
EY 5.27 20.32 18.67 12.76 5.54 25.34 18.74 -57.10%
DY 0.00 10.07 0.00 0.00 0.00 25.27 14.00 -
P/NAPS 1.15 1.22 1.10 1.22 1.14 1.04 0.90 17.77%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 27/06/12 28/03/12 30/11/11 28/09/11 22/06/11 31/03/11 01/12/10 -
Price 1.79 1.49 1.48 1.05 1.58 1.07 1.07 -
P/RPS 1.99 0.38 0.51 0.54 1.72 0.27 0.35 218.89%
P/EPS 22.51 4.92 6.15 6.14 21.94 3.84 5.71 149.75%
EY 4.44 20.32 16.27 16.29 4.56 26.05 17.51 -59.97%
DY 0.00 10.07 0.00 0.00 0.00 25.98 13.08 -
P/NAPS 1.37 1.22 1.26 0.95 1.39 1.01 0.96 26.78%

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