[SAPIND] QoQ TTM 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- 3.56%
YoY- 20.89%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 283,624 284,843 275,055 274,912 277,707 284,550 296,260 -2.86%
PBT 29,379 28,942 31,404 27,960 27,140 26,080 23,352 16.55%
Tax -6,848 -6,912 -6,971 -6,081 -6,013 -5,540 -4,484 32.65%
NP 22,531 22,030 24,433 21,879 21,127 20,540 18,868 12.56%
-
NP to SH 22,582 22,033 24,435 21,881 21,129 20,542 18,871 12.72%
-
Tax Rate 23.31% 23.88% 22.20% 21.75% 22.16% 21.24% 19.20% -
Total Cost 261,093 262,813 250,622 253,033 256,580 264,010 277,392 -3.96%
-
Net Worth 95,336 89,497 85,202 80,088 82,935 72,749 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 10,914 10,039 10,039 10,039 10,039 - -
Div Payout % 48.33% 49.54% 41.09% 45.88% 47.51% 48.87% - -
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 72,749 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 7.94% 7.73% 8.88% 7.96% 7.61% 7.22% 6.37% -
ROE 23.69% 24.62% 28.68% 27.32% 25.48% 28.24% 23.39% -
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 389.72 391.47 377.71 377.58 381.73 391.14 407.67 -2.96%
EPS 31.03 30.28 33.55 30.05 29.04 28.24 25.97 12.61%
DPS 15.00 15.00 13.80 13.80 13.80 13.80 0.00 -
NAPS 1.31 1.23 1.17 1.10 1.14 1.00 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 389.61 391.28 377.84 377.64 381.48 390.88 406.97 -2.86%
EPS 31.02 30.27 33.57 30.06 29.02 28.22 25.92 12.73%
DPS 14.99 14.99 13.79 13.79 13.79 13.79 0.00 -
NAPS 1.3096 1.2294 1.1704 1.1002 1.1393 0.9993 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 0.39 0.38 0.34 0.35 0.34 0.28 0.25 34.54%
P/EPS 4.87 4.92 3.84 4.46 4.48 3.90 3.85 16.97%
EY 20.55 20.32 26.01 22.43 22.34 25.67 25.97 -14.46%
DY 9.93 10.07 10.70 10.30 10.62 12.55 0.00 -
P/NAPS 1.15 1.21 1.10 1.22 1.14 1.10 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 0.46 0.38 0.39 0.28 0.41 0.27 0.26 46.33%
P/EPS 5.77 4.92 4.41 3.49 5.44 3.79 4.12 25.20%
EY 17.33 20.32 22.67 28.62 18.38 26.39 24.27 -20.12%
DY 8.38 10.07 9.32 13.14 8.73 12.90 0.00 -
P/NAPS 1.37 1.21 1.26 0.95 1.39 1.07 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