[SAPIND] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 7.54%
YoY- 115.27%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 240,605 240,422 221,978 192,793 163,898 145,357 138,338 44.67%
PBT 6,093 9,026 14,626 13,480 12,337 9,123 -62,200 -
Tax -1,995 -2,056 -6,001 -5,040 -4,351 -4,002 -889 71.49%
NP 4,098 6,970 8,625 8,440 7,986 5,121 -63,089 -
-
NP to SH 4,098 6,970 8,625 8,331 7,747 5,039 -50,957 -
-
Tax Rate 32.74% 22.78% 41.03% 37.39% 35.27% 43.87% - -
Total Cost 236,507 233,452 213,353 184,353 155,912 140,236 201,427 11.30%
-
Net Worth 74,166 63,135 64,777 65,463 62,598 59,573 0 -
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - 2,179 2,179 2,179 2,179 - -
Div Payout % - - 25.27% 26.16% 28.13% 43.25% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 74,166 63,135 64,777 65,463 62,598 59,573 0 -
NOSH 83,333 72,569 72,784 72,736 72,788 72,650 72,797 9.43%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 1.70% 2.90% 3.89% 4.38% 4.87% 3.52% -45.60% -
ROE 5.53% 11.04% 13.31% 12.73% 12.38% 8.46% 0.00% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 288.73 331.30 304.98 265.06 225.17 200.08 190.03 32.19%
EPS 4.92 9.60 11.85 11.45 10.64 6.94 -70.00 -
DPS 0.00 0.00 3.00 3.00 3.00 3.00 0.00 -
NAPS 0.89 0.87 0.89 0.90 0.86 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,736
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 330.52 330.26 304.93 264.84 225.14 199.67 190.03 44.67%
EPS 5.63 9.57 11.85 11.44 10.64 6.92 -70.00 -
DPS 0.00 0.00 2.99 2.99 2.99 2.99 0.00 -
NAPS 1.0188 0.8673 0.8898 0.8993 0.8599 0.8184 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.50 0.47 0.31 0.55 0.50 0.35 0.49 -
P/RPS 0.17 0.14 0.10 0.21 0.22 0.17 0.26 -24.68%
P/EPS 10.17 4.89 2.62 4.80 4.70 5.05 -0.70 -
EY 9.84 20.44 38.23 20.82 21.29 19.82 -142.85 -
DY 0.00 0.00 9.68 5.45 6.00 8.57 0.00 -
P/NAPS 0.56 0.54 0.35 0.61 0.58 0.43 0.00 -
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 23/06/09 27/03/09 26/12/08 24/09/08 30/06/08 27/03/08 19/12/07 -
Price 0.46 0.35 0.49 0.52 0.48 0.45 0.43 -
P/RPS 0.16 0.11 0.16 0.20 0.21 0.22 0.23 -21.50%
P/EPS 9.35 3.64 4.13 4.54 4.51 6.49 -0.61 -
EY 10.69 27.44 24.18 22.03 22.17 15.41 -162.79 -
DY 0.00 0.00 6.12 5.77 6.25 6.67 0.00 -
P/NAPS 0.52 0.40 0.55 0.58 0.56 0.55 0.00 -

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