[SAPIND] YoY Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 19.42%
YoY- 906.16%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 257,422 265,592 285,510 304,788 207,618 226,626 131,754 11.79%
PBT 16,006 18,752 31,286 27,530 3,636 14,224 5,510 19.43%
Tax -3,876 -7,100 -6,396 -5,314 -1,428 -2,904 -826 29.35%
NP 12,130 11,652 24,890 22,216 2,208 11,320 4,684 17.16%
-
NP to SH 12,272 14,166 24,890 22,216 2,208 11,320 4,630 17.62%
-
Tax Rate 24.22% 37.86% 20.44% 19.30% 39.27% 20.42% 14.99% -
Total Cost 245,292 253,940 260,620 282,572 205,410 215,306 127,070 11.57%
-
Net Worth 91,697 85,147 80,055 81,526 66,094 65,475 56,783 8.30%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - 10,188 - - - - - -
Div Payout % - 71.92% - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 91,697 85,147 80,055 81,526 66,094 65,475 56,783 8.30%
NOSH 72,776 72,776 72,777 72,791 72,631 72,750 72,798 -0.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 4.71% 4.39% 8.72% 7.29% 1.06% 5.00% 3.56% -
ROE 13.38% 16.64% 31.09% 27.25% 3.34% 17.29% 8.15% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 353.72 364.94 392.30 418.71 285.85 311.51 180.98 11.80%
EPS 16.86 19.46 34.20 30.52 3.04 15.56 6.36 17.62%
DPS 0.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.17 1.10 1.12 0.91 0.90 0.78 8.31%
Adjusted Per Share Value based on latest NOSH - 72,784
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 353.62 364.84 392.20 418.68 285.20 311.31 180.99 11.79%
EPS 16.86 19.46 34.19 30.52 3.03 15.55 6.36 17.62%
DPS 0.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2596 1.1697 1.0997 1.1199 0.9079 0.8994 0.78 8.30%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 1.37 1.57 1.34 0.67 0.57 0.55 0.67 -
P/RPS 0.39 0.43 0.34 0.16 0.20 0.18 0.37 0.88%
P/EPS 8.12 8.07 3.92 2.20 18.75 3.53 10.53 -4.23%
EY 12.31 12.40 25.52 45.55 5.33 28.29 9.49 4.42%
DY 0.00 8.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.34 1.22 0.60 0.63 0.61 0.86 4.02%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 25/09/13 26/09/12 28/09/11 22/09/10 08/09/09 24/09/08 25/09/07 -
Price 1.29 1.61 1.05 0.88 0.55 0.52 0.46 -
P/RPS 0.36 0.44 0.27 0.21 0.19 0.17 0.25 6.25%
P/EPS 7.65 8.27 3.07 2.88 18.09 3.34 7.23 0.94%
EY 13.07 12.09 32.57 34.68 5.53 29.92 13.83 -0.93%
DY 0.00 8.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.38 0.95 0.79 0.60 0.58 0.59 9.54%

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