[SAPIND] YoY Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -98.23%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 262,432 267,308 294,680 209,304 208,572 134,408 205,396 4.16%
PBT 29,520 27,772 23,532 2,080 13,812 956 10,324 19.11%
Tax -6,564 -6,820 -4,928 -1,980 -2,224 -828 -800 41.97%
NP 22,956 20,952 18,604 100 11,588 128 9,524 15.77%
-
NP to SH 23,148 20,952 18,604 100 11,588 756 10,776 13.57%
-
Tax Rate 22.24% 24.56% 20.94% 95.19% 16.10% 86.61% 7.75% -
Total Cost 239,476 246,356 276,076 209,204 196,984 134,280 195,872 3.40%
-
Net Worth 95,336 82,935 75,697 74,166 62,598 50,157 149,990 -7.26%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 95,336 82,935 75,697 74,166 62,598 50,157 149,990 -7.26%
NOSH 72,776 72,750 72,785 83,333 72,788 72,692 72,810 -0.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 8.75% 7.84% 6.31% 0.05% 5.56% 0.10% 4.64% -
ROE 24.28% 25.26% 24.58% 0.13% 18.51% 1.51% 7.18% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 360.60 367.43 404.86 251.16 286.54 184.90 282.10 4.17%
EPS 31.80 28.80 25.56 0.12 15.92 1.04 14.80 13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.14 1.04 0.89 0.86 0.69 2.06 -7.26%
Adjusted Per Share Value based on latest NOSH - 83,333
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 360.60 367.30 404.91 287.60 286.59 184.69 282.23 4.16%
EPS 31.80 28.79 25.56 0.14 15.92 1.04 14.81 13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.1396 1.0401 1.0191 0.8602 0.6892 2.061 -7.26%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.51 1.30 0.60 0.50 0.50 0.55 0.72 -
P/RPS 0.42 0.35 0.15 0.20 0.17 0.30 0.26 8.31%
P/EPS 4.75 4.51 2.35 416.67 3.14 52.88 4.86 -0.38%
EY 21.06 22.15 42.60 0.24 31.84 1.89 20.56 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.14 0.58 0.56 0.58 0.80 0.35 21.90%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 22/06/11 22/06/10 23/06/09 30/06/08 25/05/07 29/06/06 -
Price 1.79 1.58 0.66 0.46 0.48 0.47 0.77 -
P/RPS 0.50 0.43 0.16 0.18 0.17 0.25 0.27 10.80%
P/EPS 5.63 5.49 2.58 383.33 3.02 45.19 5.20 1.33%
EY 17.77 18.23 38.73 0.26 33.17 2.21 19.22 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.39 0.63 0.52 0.56 0.68 0.37 24.35%

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