[SAPIND] QoQ Quarter Result on 30-Apr-2010 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -11.16%
YoY- 18504.0%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 64,883 67,599 78,723 73,670 76,268 52,500 51,483 16.62%
PBT 9,415 3,339 7,881 5,883 6,249 2,247 1,298 273.36%
Tax -2,775 -810 -1,425 -1,232 -1,017 -489 -219 441.00%
NP 6,640 2,529 6,456 4,651 5,232 1,758 1,079 234.70%
-
NP to SH 6,642 2,529 6,456 4,651 5,235 1,758 1,079 234.77%
-
Tax Rate 29.47% 24.26% 18.08% 20.94% 16.27% 21.76% 16.87% -
Total Cost 58,243 65,070 72,267 69,019 71,036 50,742 50,404 10.08%
-
Net Worth 77,114 80,666 81,518 75,697 70,600 65,380 66,343 10.51%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 10,039 - - - - - - -
Div Payout % 151.15% - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 77,114 80,666 81,518 75,697 70,600 65,380 66,343 10.51%
NOSH 72,749 72,672 72,784 72,785 72,784 72,644 72,905 -0.14%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 10.23% 3.74% 8.20% 6.31% 6.86% 3.35% 2.10% -
ROE 8.61% 3.14% 7.92% 6.14% 7.41% 2.69% 1.63% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 89.19 93.02 108.16 101.22 104.79 72.27 70.62 16.79%
EPS 9.13 3.48 8.87 6.39 7.19 2.42 1.48 235.24%
DPS 13.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.11 1.12 1.04 0.97 0.90 0.91 10.67%
Adjusted Per Share Value based on latest NOSH - 72,785
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 89.13 92.86 108.14 101.20 104.77 72.12 70.72 16.62%
EPS 9.12 3.47 8.87 6.39 7.19 2.41 1.48 235.00%
DPS 13.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0593 1.1081 1.1198 1.0398 0.9698 0.8981 0.9114 10.51%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.10 1.00 0.67 0.60 0.52 0.55 0.57 -
P/RPS 1.23 1.08 0.62 0.59 0.50 0.76 0.81 32.01%
P/EPS 12.05 28.74 7.55 9.39 7.23 22.73 38.51 -53.81%
EY 8.30 3.48 13.24 10.65 13.83 4.40 2.60 116.34%
DY 12.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.60 0.58 0.54 0.61 0.63 39.55%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 01/12/10 22/09/10 22/06/10 26/03/10 15/12/09 08/09/09 -
Price 1.07 1.07 0.88 0.66 0.65 0.50 0.55 -
P/RPS 1.20 1.15 0.81 0.65 0.62 0.69 0.78 33.16%
P/EPS 11.72 30.75 9.92 10.33 9.04 20.66 37.16 -53.56%
EY 8.53 3.25 10.08 9.68 11.07 4.84 2.69 115.38%
DY 12.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.96 0.79 0.63 0.67 0.56 0.60 41.37%

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