[SAPIND] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 512.43%
YoY- 807.84%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 304,788 207,618 226,626 131,754 187,954 163,066 130,774 15.13%
PBT 27,530 3,636 14,224 5,510 1,368 11,910 5,746 29.82%
Tax -5,314 -1,428 -2,904 -826 -2,478 -634 -1,530 23.04%
NP 22,216 2,208 11,320 4,684 -1,110 11,276 4,216 31.89%
-
NP to SH 22,216 2,208 11,320 4,630 510 11,006 4,216 31.89%
-
Tax Rate 19.30% 39.27% 20.42% 14.99% 181.14% 5.32% 26.63% -
Total Cost 282,572 205,410 215,306 127,070 189,064 151,790 126,558 14.31%
-
Net Worth 81,526 66,094 65,475 56,783 118,151 67,521 88,860 -1.42%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 81,526 66,094 65,475 56,783 118,151 67,521 88,860 -1.42%
NOSH 72,791 72,631 72,750 72,798 72,933 67,521 64,861 1.94%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 7.29% 1.06% 5.00% 3.56% -0.59% 6.91% 3.22% -
ROE 27.25% 3.34% 17.29% 8.15% 0.43% 16.30% 4.74% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 418.71 285.85 311.51 180.98 257.71 241.50 201.62 12.94%
EPS 30.52 3.04 15.56 6.36 0.70 16.70 6.50 29.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.91 0.90 0.78 1.62 1.00 1.37 -3.30%
Adjusted Per Share Value based on latest NOSH - 72,876
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 418.80 285.28 311.40 181.04 258.26 224.07 179.69 15.13%
EPS 30.53 3.03 15.55 6.36 0.70 15.12 5.79 31.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1202 0.9082 0.8997 0.7802 1.6235 0.9278 1.221 -1.42%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.67 0.57 0.55 0.67 0.70 1.03 0.92 -
P/RPS 0.16 0.20 0.18 0.37 0.27 0.43 0.46 -16.13%
P/EPS 2.20 18.75 3.53 10.53 100.10 6.32 14.15 -26.66%
EY 45.55 5.33 28.29 9.49 1.00 15.83 7.07 36.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.61 0.86 0.43 1.03 0.67 -1.82%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 22/09/10 08/09/09 24/09/08 25/09/07 05/09/06 01/09/05 24/09/04 -
Price 0.88 0.55 0.52 0.46 0.65 0.85 0.88 -
P/RPS 0.21 0.19 0.17 0.25 0.25 0.35 0.44 -11.59%
P/EPS 2.88 18.09 3.34 7.23 92.95 5.21 13.54 -22.72%
EY 34.68 5.53 29.92 13.83 1.08 19.18 7.39 29.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.58 0.59 0.40 0.85 0.64 3.57%

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