[SAPIND] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 6.61%
YoY- -2585.71%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 192,793 163,898 145,357 138,338 138,389 148,280 166,027 10.48%
PBT 13,480 12,337 9,123 -62,200 -65,799 -70,212 -67,870 -
Tax -5,040 -4,351 -4,002 -889 -1,344 -1,758 -1,751 102.47%
NP 8,440 7,986 5,121 -63,089 -67,143 -71,970 -69,621 -
-
NP to SH 8,331 7,747 5,039 -50,957 -54,564 -58,764 -56,259 -
-
Tax Rate 37.39% 35.27% 43.87% - - - - -
Total Cost 184,353 155,912 140,236 201,427 205,532 220,250 235,648 -15.10%
-
Net Worth 65,463 62,598 59,573 0 56,843 50,157 50,217 19.35%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 2,179 2,179 2,179 - - - - -
Div Payout % 26.16% 28.13% 43.25% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 65,463 62,598 59,573 0 56,843 50,157 50,217 19.35%
NOSH 72,736 72,788 72,650 72,797 72,876 72,692 72,778 -0.03%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 4.38% 4.87% 3.52% -45.60% -48.52% -48.54% -41.93% -
ROE 12.73% 12.38% 8.46% 0.00% -95.99% -117.16% -112.03% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 265.06 225.17 200.08 190.03 189.89 203.98 228.13 10.53%
EPS 11.45 10.64 6.94 -70.00 -74.87 -80.84 -77.30 -
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.82 0.00 0.78 0.69 0.69 19.39%
Adjusted Per Share Value based on latest NOSH - 72,797
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 264.84 225.14 199.67 190.03 190.10 203.69 228.07 10.48%
EPS 11.44 10.64 6.92 -70.00 -74.95 -80.72 -77.28 -
DPS 2.99 2.99 2.99 0.00 0.00 0.00 0.00 -
NAPS 0.8993 0.8599 0.8184 0.00 0.7809 0.689 0.6898 19.35%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.55 0.50 0.35 0.49 0.67 0.55 0.58 -
P/RPS 0.21 0.22 0.17 0.26 0.35 0.27 0.25 -10.98%
P/EPS 4.80 4.70 5.05 -0.70 -0.89 -0.68 -0.75 -
EY 20.82 21.29 19.82 -142.85 -111.75 -146.98 -133.28 -
DY 5.45 6.00 8.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.43 0.00 0.86 0.80 0.84 -19.22%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 30/06/08 27/03/08 19/12/07 25/09/07 25/05/07 30/03/07 -
Price 0.52 0.48 0.45 0.43 0.46 0.47 0.56 -
P/RPS 0.20 0.21 0.22 0.23 0.24 0.23 0.25 -13.83%
P/EPS 4.54 4.51 6.49 -0.61 -0.61 -0.58 -0.72 -
EY 22.03 22.17 15.41 -162.79 -162.76 -172.00 -138.04 -
DY 5.77 6.25 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.55 0.00 0.59 0.68 0.81 -19.97%

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