[SAPIND] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 159.24%
YoY- -58.77%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 152,394 73,670 232,577 156,309 103,809 52,326 239,489 -26.07%
PBT 13,765 5,883 10,315 4,066 1,818 520 7,016 56.91%
Tax -2,657 -1,232 -2,221 -1,204 -714 -495 -1,375 55.32%
NP 11,108 4,651 8,094 2,862 1,104 25 5,641 57.29%
-
NP to SH 11,108 4,651 8,097 2,862 1,104 25 5,641 57.29%
-
Tax Rate 19.30% 20.94% 21.53% 29.61% 39.27% 95.19% 19.60% -
Total Cost 141,286 69,019 224,483 153,447 102,705 52,301 233,848 -28.59%
-
Net Worth 81,526 75,697 70,585 65,541 66,094 74,166 63,324 18.40%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - 3,638 - - - - -
Div Payout % - - 44.94% - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 81,526 75,697 70,585 65,541 66,094 74,166 63,324 18.40%
NOSH 72,791 72,785 72,768 72,824 72,631 83,333 72,787 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 7.29% 6.31% 3.48% 1.83% 1.06% 0.05% 2.36% -
ROE 13.63% 6.14% 11.47% 4.37% 1.67% 0.03% 8.91% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 209.36 101.22 319.61 214.64 142.93 62.79 329.03 -26.08%
EPS 15.26 6.39 11.13 3.93 1.52 0.03 7.75 57.29%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.04 0.97 0.90 0.91 0.89 0.87 18.39%
Adjusted Per Share Value based on latest NOSH - 72,644
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 209.34 101.20 319.49 214.72 142.60 71.88 328.98 -26.07%
EPS 15.26 6.39 11.12 3.93 1.52 0.03 7.75 57.29%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.1199 1.0398 0.9696 0.9003 0.9079 1.0188 0.8699 18.39%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.67 0.60 0.52 0.55 0.57 0.50 0.47 -
P/RPS 0.32 0.59 0.16 0.26 0.40 0.80 0.14 73.78%
P/EPS 4.39 9.39 4.67 13.99 37.50 1,666.67 6.06 -19.38%
EY 22.78 10.65 21.40 7.15 2.67 0.06 16.49 24.11%
DY 0.00 0.00 9.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.54 0.61 0.63 0.56 0.54 7.29%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 22/09/10 22/06/10 26/03/10 15/12/09 08/09/09 23/06/09 27/03/09 -
Price 0.88 0.66 0.65 0.50 0.55 0.46 0.35 -
P/RPS 0.42 0.65 0.20 0.23 0.38 0.73 0.11 144.88%
P/EPS 5.77 10.33 5.84 12.72 36.18 1,533.33 4.52 17.72%
EY 17.34 9.68 17.12 7.86 2.76 0.07 22.14 -15.07%
DY 0.00 0.00 7.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.67 0.56 0.60 0.52 0.40 57.61%

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