[SAPIND] QoQ TTM Result on 31-Jan-2010 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 180.17%
YoY- 16.17%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 296,260 281,161 253,921 232,577 218,217 230,918 240,605 14.83%
PBT 23,352 22,260 15,677 10,314 3,418 3,732 6,093 144.30%
Tax -4,484 -4,163 -2,957 -2,220 -528 -1,319 -1,995 71.33%
NP 18,868 18,097 12,720 8,094 2,890 2,413 4,098 175.99%
-
NP to SH 18,871 18,100 12,723 8,097 2,890 2,413 4,098 176.02%
-
Tax Rate 19.20% 18.70% 18.86% 21.52% 15.45% 35.34% 32.74% -
Total Cost 277,392 263,064 241,201 224,483 215,327 228,505 236,507 11.18%
-
Net Worth 80,666 81,518 75,697 70,600 65,380 66,343 74,166 5.74%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 80,666 81,518 75,697 70,600 65,380 66,343 74,166 5.74%
NOSH 72,672 72,784 72,785 72,784 72,644 72,905 83,333 -8.69%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 6.37% 6.44% 5.01% 3.48% 1.32% 1.04% 1.70% -
ROE 23.39% 22.20% 16.81% 11.47% 4.42% 3.64% 5.53% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 407.67 386.29 348.86 319.54 300.39 316.74 288.73 25.77%
EPS 25.97 24.87 17.48 11.12 3.98 3.31 4.92 202.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.04 0.97 0.90 0.91 0.89 15.81%
Adjusted Per Share Value based on latest NOSH - 72,784
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 406.97 386.23 348.81 319.49 299.76 317.21 330.52 14.83%
EPS 25.92 24.86 17.48 11.12 3.97 3.31 5.63 175.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1081 1.1198 1.0398 0.9698 0.8981 0.9114 1.0188 5.74%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.00 0.67 0.60 0.52 0.55 0.57 0.50 -
P/RPS 0.25 0.17 0.17 0.16 0.18 0.18 0.17 29.22%
P/EPS 3.85 2.69 3.43 4.67 13.83 17.22 10.17 -47.57%
EY 25.97 37.12 29.13 21.39 7.23 5.81 9.84 90.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.60 0.58 0.54 0.61 0.63 0.56 37.08%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 01/12/10 22/09/10 22/06/10 26/03/10 15/12/09 08/09/09 23/06/09 -
Price 1.07 0.88 0.66 0.65 0.50 0.55 0.46 -
P/RPS 0.26 0.23 0.19 0.20 0.17 0.17 0.16 38.09%
P/EPS 4.12 3.54 3.78 5.84 12.57 16.62 9.35 -42.00%
EY 24.27 28.26 26.49 17.11 7.96 6.02 10.69 72.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.79 0.63 0.67 0.56 0.60 0.52 50.32%

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