[SAPIND] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 19.77%
YoY- -66.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 281,161 253,921 232,577 218,217 230,918 240,605 240,422 11.03%
PBT 22,260 15,677 10,314 3,418 3,732 6,093 9,026 82.84%
Tax -4,163 -2,957 -2,220 -528 -1,319 -1,995 -2,056 60.25%
NP 18,097 12,720 8,094 2,890 2,413 4,098 6,970 89.23%
-
NP to SH 18,100 12,723 8,097 2,890 2,413 4,098 6,970 89.25%
-
Tax Rate 18.70% 18.86% 21.52% 15.45% 35.34% 32.74% 22.78% -
Total Cost 263,064 241,201 224,483 215,327 228,505 236,507 233,452 8.31%
-
Net Worth 81,518 75,697 70,600 65,380 66,343 74,166 63,135 18.62%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 81,518 75,697 70,600 65,380 66,343 74,166 63,135 18.62%
NOSH 72,784 72,785 72,784 72,644 72,905 83,333 72,569 0.19%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 6.44% 5.01% 3.48% 1.32% 1.04% 1.70% 2.90% -
ROE 22.20% 16.81% 11.47% 4.42% 3.64% 5.53% 11.04% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 386.29 348.86 319.54 300.39 316.74 288.73 331.30 10.81%
EPS 24.87 17.48 11.12 3.98 3.31 4.92 9.60 88.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.04 0.97 0.90 0.91 0.89 0.87 18.39%
Adjusted Per Share Value based on latest NOSH - 72,644
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 386.23 348.81 319.49 299.76 317.21 330.52 330.26 11.03%
EPS 24.86 17.48 11.12 3.97 3.31 5.63 9.57 89.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1198 1.0398 0.9698 0.8981 0.9114 1.0188 0.8673 18.62%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.67 0.60 0.52 0.55 0.57 0.50 0.47 -
P/RPS 0.17 0.17 0.16 0.18 0.18 0.17 0.14 13.85%
P/EPS 2.69 3.43 4.67 13.83 17.22 10.17 4.89 -32.93%
EY 37.12 29.13 21.39 7.23 5.81 9.84 20.44 49.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.54 0.61 0.63 0.56 0.54 7.29%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 22/09/10 22/06/10 26/03/10 15/12/09 08/09/09 23/06/09 27/03/09 -
Price 0.88 0.66 0.65 0.50 0.55 0.46 0.35 -
P/RPS 0.23 0.19 0.20 0.17 0.17 0.16 0.11 63.73%
P/EPS 3.54 3.78 5.84 12.57 16.62 9.35 3.64 -1.84%
EY 28.26 26.49 17.11 7.96 6.02 10.69 27.44 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.67 0.56 0.60 0.52 0.40 57.61%

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