[SAPIND] YoY Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -2.31%
YoY- 144.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 285,510 304,788 207,618 226,626 131,754 187,954 163,066 9.78%
PBT 31,286 27,530 3,636 14,224 5,510 1,368 11,910 17.45%
Tax -6,396 -5,314 -1,428 -2,904 -826 -2,478 -634 46.96%
NP 24,890 22,216 2,208 11,320 4,684 -1,110 11,276 14.09%
-
NP to SH 24,890 22,216 2,208 11,320 4,630 510 11,006 14.56%
-
Tax Rate 20.44% 19.30% 39.27% 20.42% 14.99% 181.14% 5.32% -
Total Cost 260,620 282,572 205,410 215,306 127,070 189,064 151,790 9.42%
-
Net Worth 80,055 81,526 66,094 65,475 56,783 118,151 67,521 2.87%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 80,055 81,526 66,094 65,475 56,783 118,151 67,521 2.87%
NOSH 72,777 72,791 72,631 72,750 72,798 72,933 67,521 1.25%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 8.72% 7.29% 1.06% 5.00% 3.56% -0.59% 6.91% -
ROE 31.09% 27.25% 3.34% 17.29% 8.15% 0.43% 16.30% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 392.30 418.71 285.85 311.51 180.98 257.71 241.50 8.41%
EPS 34.20 30.52 3.04 15.56 6.36 0.70 16.70 12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 0.91 0.90 0.78 1.62 1.00 1.60%
Adjusted Per Share Value based on latest NOSH - 72,736
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 392.20 418.68 285.20 311.31 180.99 258.19 224.00 9.78%
EPS 34.19 30.52 3.03 15.55 6.36 0.70 15.12 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0997 1.1199 0.9079 0.8994 0.78 1.623 0.9275 2.87%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 1.34 0.67 0.57 0.55 0.67 0.70 1.03 -
P/RPS 0.34 0.16 0.20 0.18 0.37 0.27 0.43 -3.83%
P/EPS 3.92 2.20 18.75 3.53 10.53 100.10 6.32 -7.64%
EY 25.52 45.55 5.33 28.29 9.49 1.00 15.83 8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.60 0.63 0.61 0.86 0.43 1.03 2.86%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 28/09/11 22/09/10 08/09/09 24/09/08 25/09/07 05/09/06 01/09/05 -
Price 1.05 0.88 0.55 0.52 0.46 0.65 0.85 -
P/RPS 0.27 0.21 0.19 0.17 0.25 0.25 0.35 -4.23%
P/EPS 3.07 2.88 18.09 3.34 7.23 92.95 5.21 -8.43%
EY 32.57 34.68 5.53 29.92 13.83 1.08 19.18 9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.79 0.60 0.58 0.59 0.40 0.85 1.87%

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