[SAPIND] QoQ Quarter Result on 31-Oct-2011 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -29.48%
YoY- 100.99%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 67,188 65,608 74,346 67,742 75,928 66,827 64,883 2.35%
PBT 1,996 7,380 6,515 6,783 8,701 6,943 9,415 -64.47%
Tax -1,909 -1,641 -2,014 -1,700 -1,493 -1,705 -2,775 -22.08%
NP 87 5,739 4,501 5,083 7,208 5,238 6,640 -94.45%
-
NP to SH 1,296 5,787 4,504 5,083 7,208 5,238 6,642 -66.39%
-
Tax Rate 95.64% 22.24% 30.91% 25.06% 17.16% 24.56% 29.47% -
Total Cost 67,101 59,869 69,845 62,659 68,720 61,589 58,243 9.90%
-
Net Worth 85,147 95,336 89,497 85,202 80,088 82,935 77,114 6.83%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 5,094 - 10,914 - - - 10,039 -36.40%
Div Payout % 393.08% - 242.33% - - - 151.15% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 85,147 95,336 89,497 85,202 80,088 82,935 77,114 6.83%
NOSH 72,776 72,776 72,762 72,822 72,808 72,750 72,749 0.02%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 0.13% 8.75% 6.05% 7.50% 9.49% 7.84% 10.23% -
ROE 1.52% 6.07% 5.03% 5.97% 9.00% 6.32% 8.61% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 92.32 90.15 102.18 93.02 104.29 91.86 89.19 2.32%
EPS 1.78 7.95 6.19 6.98 9.90 7.20 9.13 -66.41%
DPS 7.00 0.00 15.00 0.00 0.00 0.00 13.80 -36.42%
NAPS 1.17 1.31 1.23 1.17 1.10 1.14 1.06 6.81%
Adjusted Per Share Value based on latest NOSH - 72,822
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 92.32 90.15 102.16 93.08 104.33 91.83 89.15 2.35%
EPS 1.78 7.95 6.19 6.98 9.90 7.20 9.13 -66.41%
DPS 7.00 0.00 15.00 0.00 0.00 0.00 13.79 -36.39%
NAPS 1.17 1.31 1.2298 1.1707 1.1005 1.1396 1.0596 6.83%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.57 1.51 1.49 1.29 1.34 1.30 1.10 -
P/RPS 1.70 1.67 1.46 1.39 1.28 1.42 1.23 24.10%
P/EPS 88.16 18.99 24.07 18.48 13.54 18.06 12.05 277.32%
EY 1.13 5.27 4.15 5.41 7.39 5.54 8.30 -73.56%
DY 4.46 0.00 10.07 0.00 0.00 0.00 12.55 -49.85%
P/NAPS 1.34 1.15 1.21 1.10 1.22 1.14 1.04 18.42%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 27/06/12 28/03/12 30/11/11 28/09/11 22/06/11 31/03/11 -
Price 1.61 1.79 1.49 1.48 1.05 1.58 1.07 -
P/RPS 1.74 1.99 1.46 1.59 1.01 1.72 1.20 28.13%
P/EPS 90.41 22.51 24.07 21.20 10.61 21.94 11.72 290.90%
EY 1.11 4.44 4.15 4.72 9.43 4.56 8.53 -74.35%
DY 4.35 0.00 10.07 0.00 0.00 0.00 12.90 -51.58%
P/NAPS 1.38 1.37 1.21 1.26 0.95 1.39 1.01 23.15%

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