[SAPIND] QoQ Quarter Result on 31-Jul-2010 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 38.81%
YoY- 498.33%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 66,827 64,883 67,599 78,723 73,670 76,268 52,500 17.50%
PBT 6,943 9,415 3,339 7,881 5,883 6,249 2,247 112.58%
Tax -1,705 -2,775 -810 -1,425 -1,232 -1,017 -489 130.46%
NP 5,238 6,640 2,529 6,456 4,651 5,232 1,758 107.47%
-
NP to SH 5,238 6,642 2,529 6,456 4,651 5,235 1,758 107.47%
-
Tax Rate 24.56% 29.47% 24.26% 18.08% 20.94% 16.27% 21.76% -
Total Cost 61,589 58,243 65,070 72,267 69,019 71,036 50,742 13.82%
-
Net Worth 82,935 77,114 80,666 81,518 75,697 70,600 65,380 17.23%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - 10,039 - - - - - -
Div Payout % - 151.15% - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 82,935 77,114 80,666 81,518 75,697 70,600 65,380 17.23%
NOSH 72,750 72,749 72,672 72,784 72,785 72,784 72,644 0.09%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 7.84% 10.23% 3.74% 8.20% 6.31% 6.86% 3.35% -
ROE 6.32% 8.61% 3.14% 7.92% 6.14% 7.41% 2.69% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 91.86 89.19 93.02 108.16 101.22 104.79 72.27 17.39%
EPS 7.20 9.13 3.48 8.87 6.39 7.19 2.42 107.27%
DPS 0.00 13.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.06 1.11 1.12 1.04 0.97 0.90 17.11%
Adjusted Per Share Value based on latest NOSH - 72,784
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 91.83 89.15 92.89 108.17 101.23 104.80 72.14 17.50%
EPS 7.20 9.13 3.48 8.87 6.39 7.19 2.42 107.27%
DPS 0.00 13.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1396 1.0596 1.1084 1.1201 1.0401 0.9701 0.8984 17.23%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.30 1.10 1.00 0.67 0.60 0.52 0.55 -
P/RPS 1.42 1.23 1.08 0.62 0.59 0.50 0.76 51.87%
P/EPS 18.06 12.05 28.74 7.55 9.39 7.23 22.73 -14.25%
EY 5.54 8.30 3.48 13.24 10.65 13.83 4.40 16.65%
DY 0.00 12.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.04 0.90 0.60 0.58 0.54 0.61 51.89%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 22/06/11 31/03/11 01/12/10 22/09/10 22/06/10 26/03/10 15/12/09 -
Price 1.58 1.07 1.07 0.88 0.66 0.65 0.50 -
P/RPS 1.72 1.20 1.15 0.81 0.65 0.62 0.69 84.15%
P/EPS 21.94 11.72 30.75 9.92 10.33 9.04 20.66 4.10%
EY 4.56 8.53 3.25 10.08 9.68 11.07 4.84 -3.90%
DY 0.00 12.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.01 0.96 0.79 0.63 0.67 0.56 83.62%

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