[SAPIND] QoQ TTM Result on 30-Apr-2011 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 2.86%
YoY- 66.07%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 284,843 275,055 274,912 277,707 284,550 296,260 281,161 0.86%
PBT 28,942 31,404 27,960 27,140 26,080 23,352 22,260 19.06%
Tax -6,912 -6,971 -6,081 -6,013 -5,540 -4,484 -4,163 40.08%
NP 22,030 24,433 21,879 21,127 20,540 18,868 18,097 13.96%
-
NP to SH 22,033 24,435 21,881 21,129 20,542 18,871 18,100 13.96%
-
Tax Rate 23.88% 22.20% 21.75% 22.16% 21.24% 19.20% 18.70% -
Total Cost 262,813 250,622 253,033 256,580 264,010 277,392 263,064 -0.06%
-
Net Worth 89,497 85,202 80,088 82,935 72,749 80,666 81,518 6.40%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 10,914 10,039 10,039 10,039 10,039 - - -
Div Payout % 49.54% 41.09% 45.88% 47.51% 48.87% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 89,497 85,202 80,088 82,935 72,749 80,666 81,518 6.40%
NOSH 72,762 72,822 72,808 72,750 72,749 72,672 72,784 -0.02%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 7.73% 8.88% 7.96% 7.61% 7.22% 6.37% 6.44% -
ROE 24.62% 28.68% 27.32% 25.48% 28.24% 23.39% 22.20% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 391.47 377.71 377.58 381.73 391.14 407.67 386.29 0.88%
EPS 30.28 33.55 30.05 29.04 28.24 25.97 24.87 13.98%
DPS 15.00 13.80 13.80 13.80 13.80 0.00 0.00 -
NAPS 1.23 1.17 1.10 1.14 1.00 1.11 1.12 6.42%
Adjusted Per Share Value based on latest NOSH - 72,750
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 391.28 377.84 377.64 381.48 390.88 406.97 386.23 0.86%
EPS 30.27 33.57 30.06 29.02 28.22 25.92 24.86 13.98%
DPS 14.99 13.79 13.79 13.79 13.79 0.00 0.00 -
NAPS 1.2294 1.1704 1.1002 1.1393 0.9993 1.1081 1.1198 6.40%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.49 1.29 1.34 1.30 1.10 1.00 0.67 -
P/RPS 0.38 0.34 0.35 0.34 0.28 0.25 0.17 70.70%
P/EPS 4.92 3.84 4.46 4.48 3.90 3.85 2.69 49.39%
EY 20.32 26.01 22.43 22.34 25.67 25.97 37.12 -33.00%
DY 10.07 10.70 10.30 10.62 12.55 0.00 0.00 -
P/NAPS 1.21 1.10 1.22 1.14 1.10 0.90 0.60 59.41%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 28/03/12 30/11/11 28/09/11 22/06/11 31/03/11 01/12/10 22/09/10 -
Price 1.49 1.48 1.05 1.58 1.07 1.07 0.88 -
P/RPS 0.38 0.39 0.28 0.41 0.27 0.26 0.23 39.62%
P/EPS 4.92 4.41 3.49 5.44 3.79 4.12 3.54 24.46%
EY 20.32 22.67 28.62 18.38 26.39 24.27 28.26 -19.69%
DY 10.07 9.32 13.14 8.73 12.90 0.00 0.00 -
P/NAPS 1.21 1.26 0.95 1.39 1.07 0.96 0.79 32.77%

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