[SAPIND] YoY Annualized Quarter Result on 31-Jan-2012 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -5.73%
YoY- 8.62%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/03/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 274,306 265,650 265,241 284,844 284,877 232,577 239,489 2.75%
PBT 23,746 17,381 17,799 28,940 26,521 10,315 7,016 27.59%
Tax -5,741 -5,321 -5,789 -6,912 -6,241 -2,221 -1,375 33.06%
NP 18,005 12,060 12,010 22,028 20,280 8,094 5,641 26.11%
-
NP to SH 18,247 13,489 13,315 22,031 20,282 8,097 5,641 26.44%
-
Tax Rate 24.18% 30.61% 32.52% 23.88% 23.53% 21.53% 19.60% -
Total Cost 256,301 253,590 253,231 262,816 264,597 224,483 233,848 1.84%
-
Net Worth 101,158 85,147 85,856 88,793 77,140 70,585 63,324 9.81%
Dividend
31/01/14 31/01/13 31/03/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 8,005 5,094 5,093 10,917 20,231 3,638 - -
Div Payout % 43.87% 37.77% 38.25% 49.55% 99.75% 44.94% - -
Equity
31/01/14 31/01/13 31/03/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 101,158 85,147 85,856 88,793 77,140 70,585 63,324 9.81%
NOSH 72,776 72,776 72,776 72,781 72,773 72,768 72,787 -0.00%
Ratio Analysis
31/01/14 31/01/13 31/03/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 6.56% 4.54% 4.53% 7.73% 7.12% 3.48% 2.36% -
ROE 18.04% 15.84% 15.51% 24.81% 26.29% 11.47% 8.91% -
Per Share
31/01/14 31/01/13 31/03/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 376.92 365.02 364.54 391.37 391.46 319.61 329.03 2.75%
EPS 25.07 18.53 18.30 30.27 27.87 11.13 7.75 26.44%
DPS 11.00 7.00 7.00 15.00 27.80 5.00 0.00 -
NAPS 1.39 1.17 1.18 1.22 1.06 0.97 0.87 9.81%
Adjusted Per Share Value based on latest NOSH - 72,762
31/01/14 31/01/13 31/03/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 376.81 364.92 364.36 391.29 391.33 319.49 328.98 2.75%
EPS 25.07 18.53 18.29 30.26 27.86 11.12 7.75 26.44%
DPS 11.00 7.00 7.00 15.00 27.79 5.00 0.00 -
NAPS 1.3896 1.1697 1.1794 1.2197 1.0597 0.9696 0.8699 9.81%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/03/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/14 31/01/13 29/03/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 1.27 1.43 1.36 1.49 1.10 0.52 0.47 -
P/RPS 0.34 0.39 0.37 0.38 0.28 0.16 0.14 19.40%
P/EPS 5.07 7.72 7.43 4.92 3.95 4.67 6.06 -3.50%
EY 19.74 12.96 13.46 20.32 25.34 21.40 16.49 3.66%
DY 8.66 4.90 5.15 10.07 25.27 9.62 0.00 -
P/NAPS 0.91 1.22 1.15 1.22 1.04 0.54 0.54 10.99%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/03/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 19/03/14 - 13/03/13 28/03/12 31/03/11 26/03/10 27/03/09 -
Price 1.31 0.00 1.47 1.49 1.07 0.65 0.35 -
P/RPS 0.35 0.00 0.40 0.38 0.27 0.20 0.11 26.03%
P/EPS 5.22 0.00 8.03 4.92 3.84 5.84 4.52 2.91%
EY 19.14 0.00 12.45 20.32 26.05 17.12 22.14 -2.86%
DY 8.40 0.00 4.76 10.07 25.98 7.69 0.00 -
P/NAPS 0.94 0.00 1.25 1.22 1.01 0.67 0.40 18.62%

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