[SAPIND] YoY Annualized Quarter Result on 31-Jan-2008 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 14.78%
YoY- 108.87%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 284,877 232,577 239,489 145,357 165,941 162,008 143,873 12.05%
PBT 26,521 10,315 7,016 9,123 -67,870 10,426 15,182 9.73%
Tax -6,241 -2,221 -1,375 -4,002 -2,170 -358 -7,031 -1.96%
NP 20,280 8,094 5,641 5,121 -70,040 10,068 8,151 16.39%
-
NP to SH 20,282 8,097 5,641 5,136 -57,908 10,151 8,151 16.40%
-
Tax Rate 23.53% 21.53% 19.60% 43.87% - 3.43% 46.31% -
Total Cost 264,597 224,483 233,848 140,236 235,981 151,940 135,722 11.76%
-
Net Worth 77,140 70,585 63,324 59,652 54,583 105,876 100,530 -4.31%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 20,231 3,638 - 2,182 - 3,505 5,188 25.44%
Div Payout % 99.75% 44.94% - 42.49% - 34.54% 63.66% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 77,140 70,585 63,324 59,652 54,583 105,876 100,530 -4.31%
NOSH 72,773 72,768 72,787 72,746 72,778 70,116 64,858 1.93%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 7.12% 3.48% 2.36% 3.52% -42.21% 6.21% 5.67% -
ROE 26.29% 11.47% 8.91% 8.61% -106.09% 9.59% 8.11% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 391.46 319.61 329.03 199.81 228.01 231.05 221.83 9.92%
EPS 27.87 11.13 7.75 7.06 -79.57 14.47 12.56 14.19%
DPS 27.80 5.00 0.00 3.00 0.00 5.00 8.00 23.06%
NAPS 1.06 0.97 0.87 0.82 0.75 1.51 1.55 -6.13%
Adjusted Per Share Value based on latest NOSH - 72,650
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 391.44 319.58 329.08 199.73 228.02 222.61 197.69 12.05%
EPS 27.87 11.13 7.75 7.06 -79.57 13.95 11.20 16.40%
DPS 27.80 5.00 0.00 3.00 0.00 4.82 7.13 25.44%
NAPS 1.06 0.9699 0.8701 0.8197 0.75 1.4548 1.3814 -4.31%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 1.10 0.52 0.47 0.35 0.58 0.75 0.68 -
P/RPS 0.28 0.16 0.14 0.18 0.25 0.32 0.31 -1.68%
P/EPS 3.95 4.67 6.06 4.96 -0.73 5.18 5.41 -5.10%
EY 25.34 21.40 16.49 20.17 -137.19 19.30 18.48 5.39%
DY 25.27 9.62 0.00 8.57 0.00 6.67 11.76 13.59%
P/NAPS 1.04 0.54 0.54 0.43 0.77 0.50 0.44 15.40%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/11 26/03/10 27/03/09 27/03/08 30/03/07 28/03/06 29/03/05 -
Price 1.07 0.65 0.35 0.45 0.56 0.70 0.54 -
P/RPS 0.27 0.20 0.11 0.23 0.25 0.30 0.24 1.98%
P/EPS 3.84 5.84 4.52 6.37 -0.70 4.84 4.30 -1.86%
EY 26.05 17.12 22.14 15.69 -142.08 20.68 23.27 1.89%
DY 25.98 7.69 0.00 6.67 0.00 7.14 14.81 9.81%
P/NAPS 1.01 0.67 0.40 0.55 0.75 0.46 0.35 19.30%

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