[SAPIND] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 4.26%
YoY- 552.98%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 274,912 277,707 284,550 296,260 281,161 253,921 232,577 11.82%
PBT 27,960 27,140 26,080 23,352 22,260 15,677 10,314 94.77%
Tax -6,081 -6,013 -5,540 -4,484 -4,163 -2,957 -2,220 96.13%
NP 21,879 21,127 20,540 18,868 18,097 12,720 8,094 94.40%
-
NP to SH 21,881 21,129 20,542 18,871 18,100 12,723 8,097 94.36%
-
Tax Rate 21.75% 22.16% 21.24% 19.20% 18.70% 18.86% 21.52% -
Total Cost 253,033 256,580 264,010 277,392 263,064 241,201 224,483 8.33%
-
Net Worth 80,088 82,935 72,749 80,666 81,518 75,697 70,600 8.79%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 10,039 10,039 10,039 - - - - -
Div Payout % 45.88% 47.51% 48.87% - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 80,088 82,935 72,749 80,666 81,518 75,697 70,600 8.79%
NOSH 72,808 72,750 72,749 72,672 72,784 72,785 72,784 0.02%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 7.96% 7.61% 7.22% 6.37% 6.44% 5.01% 3.48% -
ROE 27.32% 25.48% 28.24% 23.39% 22.20% 16.81% 11.47% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 377.58 381.73 391.14 407.67 386.29 348.86 319.54 11.80%
EPS 30.05 29.04 28.24 25.97 24.87 17.48 11.12 94.36%
DPS 13.80 13.80 13.80 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.14 1.00 1.11 1.12 1.04 0.97 8.77%
Adjusted Per Share Value based on latest NOSH - 72,672
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 377.64 381.48 390.88 406.97 386.23 348.81 319.49 11.82%
EPS 30.06 29.02 28.22 25.92 24.86 17.48 11.12 94.40%
DPS 13.79 13.79 13.79 0.00 0.00 0.00 0.00 -
NAPS 1.1002 1.1393 0.9993 1.1081 1.1198 1.0398 0.9698 8.79%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.34 1.30 1.10 1.00 0.67 0.60 0.52 -
P/RPS 0.35 0.34 0.28 0.25 0.17 0.17 0.16 68.75%
P/EPS 4.46 4.48 3.90 3.85 2.69 3.43 4.67 -3.02%
EY 22.43 22.34 25.67 25.97 37.12 29.13 21.39 3.22%
DY 10.30 10.62 12.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.14 1.10 0.90 0.60 0.58 0.54 72.43%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 22/06/11 31/03/11 01/12/10 22/09/10 22/06/10 26/03/10 -
Price 1.05 1.58 1.07 1.07 0.88 0.66 0.65 -
P/RPS 0.28 0.41 0.27 0.26 0.23 0.19 0.20 25.22%
P/EPS 3.49 5.44 3.79 4.12 3.54 3.78 5.84 -29.11%
EY 28.62 18.38 26.39 24.27 28.26 26.49 17.11 41.04%
DY 13.14 8.73 12.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.39 1.07 0.96 0.79 0.63 0.67 26.29%

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