[SAPIND] QoQ 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- 37.61%
YoY- 11.65%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter 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 74,346 67,742 75,928 66,827 64,883 67,599 -1.97%
PBT 7,380 6,515 6,783 8,701 6,943 9,415 3,339 69.76%
Tax -1,641 -2,014 -1,700 -1,493 -1,705 -2,775 -810 60.17%
NP 5,739 4,501 5,083 7,208 5,238 6,640 2,529 72.77%
-
NP to SH 5,787 4,504 5,083 7,208 5,238 6,642 2,529 73.73%
-
Tax Rate 22.24% 30.91% 25.06% 17.16% 24.56% 29.47% 24.26% -
Total Cost 59,869 69,845 62,659 68,720 61,589 58,243 65,070 -5.40%
-
Net Worth 95,336 89,497 85,202 80,088 82,935 77,114 80,666 11.79%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - 10,914 - - - 10,039 - -
Div Payout % - 242.33% - - - 151.15% - -
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 89,497 85,202 80,088 82,935 77,114 80,666 11.79%
NOSH 72,776 72,762 72,822 72,808 72,750 72,749 72,672 0.09%
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% 6.05% 7.50% 9.49% 7.84% 10.23% 3.74% -
ROE 6.07% 5.03% 5.97% 9.00% 6.32% 8.61% 3.14% -
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 90.15 102.18 93.02 104.29 91.86 89.19 93.02 -2.06%
EPS 7.95 6.19 6.98 9.90 7.20 9.13 3.48 73.54%
DPS 0.00 15.00 0.00 0.00 0.00 13.80 0.00 -
NAPS 1.31 1.23 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 90.12 102.13 93.06 104.30 91.80 89.13 92.86 -1.97%
EPS 7.95 6.19 6.98 9.90 7.20 9.12 3.47 73.87%
DPS 0.00 14.99 0.00 0.00 0.00 13.79 0.00 -
NAPS 1.3096 1.2294 1.1704 1.1002 1.1393 1.0593 1.1081 11.79%
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 1.46 1.39 1.28 1.42 1.23 1.08 33.75%
P/EPS 18.99 24.07 18.48 13.54 18.06 12.05 28.74 -24.15%
EY 5.27 4.15 5.41 7.39 5.54 8.30 3.48 31.90%
DY 0.00 10.07 0.00 0.00 0.00 12.55 0.00 -
P/NAPS 1.15 1.21 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 1.46 1.59 1.01 1.72 1.20 1.15 44.18%
P/EPS 22.51 24.07 21.20 10.61 21.94 11.72 30.75 -18.79%
EY 4.44 4.15 4.72 9.43 4.56 8.53 3.25 23.14%
DY 0.00 10.07 0.00 0.00 0.00 12.90 0.00 -
P/NAPS 1.37 1.21 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