[SAPIND] YoY Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -39.05%
YoY- 9.83%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 284,844 284,877 232,577 239,489 145,357 165,941 162,008 9.85%
PBT 28,940 26,521 10,315 7,016 9,123 -67,870 10,426 18.53%
Tax -6,912 -6,241 -2,221 -1,375 -4,002 -2,170 -358 63.75%
NP 22,028 20,280 8,094 5,641 5,121 -70,040 10,068 13.93%
-
NP to SH 22,031 20,282 8,097 5,641 5,136 -57,908 10,151 13.77%
-
Tax Rate 23.88% 23.53% 21.53% 19.60% 43.87% - 3.43% -
Total Cost 262,816 264,597 224,483 233,848 140,236 235,981 151,940 9.55%
-
Net Worth 88,793 77,140 70,585 63,324 59,652 54,583 105,876 -2.88%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 10,917 20,231 3,638 - 2,182 - 3,505 20.83%
Div Payout % 49.55% 99.75% 44.94% - 42.49% - 34.54% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 88,793 77,140 70,585 63,324 59,652 54,583 105,876 -2.88%
NOSH 72,781 72,773 72,768 72,787 72,746 72,778 70,116 0.62%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 7.73% 7.12% 3.48% 2.36% 3.52% -42.21% 6.21% -
ROE 24.81% 26.29% 11.47% 8.91% 8.61% -106.09% 9.59% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 391.37 391.46 319.61 329.03 199.81 228.01 231.05 9.17%
EPS 30.27 27.87 11.13 7.75 7.06 -79.57 14.47 13.08%
DPS 15.00 27.80 5.00 0.00 3.00 0.00 5.00 20.08%
NAPS 1.22 1.06 0.97 0.87 0.82 0.75 1.51 -3.49%
Adjusted Per Share Value based on latest NOSH - 72,569
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 391.29 391.33 319.49 328.98 199.67 227.95 222.55 9.85%
EPS 30.26 27.86 11.12 7.75 7.06 -79.55 13.94 13.78%
DPS 15.00 27.79 5.00 0.00 3.00 0.00 4.82 20.81%
NAPS 1.2197 1.0597 0.9696 0.8699 0.8194 0.7498 1.4544 -2.88%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.49 1.10 0.52 0.47 0.35 0.58 0.75 -
P/RPS 0.38 0.28 0.16 0.14 0.18 0.25 0.32 2.90%
P/EPS 4.92 3.95 4.67 6.06 4.96 -0.73 5.18 -0.85%
EY 20.32 25.34 21.40 16.49 20.17 -137.19 19.30 0.86%
DY 10.07 25.27 9.62 0.00 8.57 0.00 6.67 7.10%
P/NAPS 1.22 1.04 0.54 0.54 0.43 0.77 0.50 16.02%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 28/03/12 31/03/11 26/03/10 27/03/09 27/03/08 30/03/07 28/03/06 -
Price 1.49 1.07 0.65 0.35 0.45 0.56 0.70 -
P/RPS 0.38 0.27 0.20 0.11 0.23 0.25 0.30 4.01%
P/EPS 4.92 3.84 5.84 4.52 6.37 -0.70 4.84 0.27%
EY 20.32 26.05 17.12 22.14 15.69 -142.08 20.68 -0.29%
DY 10.07 25.98 7.69 0.00 6.67 0.00 7.14 5.89%
P/NAPS 1.22 1.01 0.67 0.40 0.55 0.75 0.46 17.64%

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