[SAPIND] YoY Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 27.12%
YoY- 24.54%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 239,489 145,357 165,941 162,008 143,873 96,521 119,285 12.30%
PBT 7,016 9,123 -67,870 10,426 15,182 654 12,943 -9.69%
Tax -1,375 -4,002 -2,170 -358 -7,031 179 -1,914 -5.35%
NP 5,641 5,121 -70,040 10,068 8,151 833 11,029 -10.56%
-
NP to SH 5,641 5,136 -57,908 10,151 8,151 833 11,029 -10.56%
-
Tax Rate 19.60% 43.87% - 3.43% 46.31% -27.37% 14.79% -
Total Cost 233,848 140,236 235,981 151,940 135,722 95,688 108,256 13.68%
-
Net Worth 63,324 59,652 54,583 105,876 100,530 86,974 89,374 -5.57%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - 2,182 - 3,505 5,188 - 2,059 -
Div Payout % - 42.49% - 34.54% 63.66% - 18.67% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 63,324 59,652 54,583 105,876 100,530 86,974 89,374 -5.57%
NOSH 72,787 72,746 72,778 70,116 64,858 63,951 41,186 9.94%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 2.36% 3.52% -42.21% 6.21% 5.67% 0.86% 9.25% -
ROE 8.91% 8.61% -106.09% 9.59% 8.11% 0.96% 12.34% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 329.03 199.81 228.01 231.05 221.83 150.93 289.62 2.14%
EPS 7.75 7.06 -79.57 14.47 12.56 1.31 17.68 -12.83%
DPS 0.00 3.00 0.00 5.00 8.00 0.00 5.00 -
NAPS 0.87 0.82 0.75 1.51 1.55 1.36 2.17 -14.11%
Adjusted Per Share Value based on latest NOSH - 72,574
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 329.08 199.73 228.02 222.61 197.69 132.63 163.91 12.30%
EPS 7.75 7.06 -79.57 13.95 11.20 1.14 15.15 -10.56%
DPS 0.00 3.00 0.00 4.82 7.13 0.00 2.83 -
NAPS 0.8701 0.8197 0.75 1.4548 1.3814 1.1951 1.2281 -5.57%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.47 0.35 0.58 0.75 0.68 1.24 1.40 -
P/RPS 0.14 0.18 0.25 0.32 0.31 0.82 0.48 -18.54%
P/EPS 6.06 4.96 -0.73 5.18 5.41 95.20 5.23 2.48%
EY 16.49 20.17 -137.19 19.30 18.48 1.05 19.13 -2.44%
DY 0.00 8.57 0.00 6.67 11.76 0.00 3.57 -
P/NAPS 0.54 0.43 0.77 0.50 0.44 0.91 0.65 -3.04%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 27/03/09 27/03/08 30/03/07 28/03/06 29/03/05 30/03/04 27/03/03 -
Price 0.35 0.45 0.56 0.70 0.54 1.22 1.33 -
P/RPS 0.11 0.23 0.25 0.30 0.24 0.81 0.46 -21.19%
P/EPS 4.52 6.37 -0.70 4.84 4.30 93.66 4.97 -1.56%
EY 22.14 15.69 -142.08 20.68 23.27 1.07 20.13 1.59%
DY 0.00 6.67 0.00 7.14 14.81 0.00 3.76 -
P/NAPS 0.40 0.55 0.75 0.46 0.35 0.90 0.61 -6.78%

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