[SAPIND] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -3.35%
YoY- 241.9%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 293,324 208,412 238,018 135,857 173,392 166,789 140,182 13.08%
PBT 22,805 5,421 12,897 5,560 -2,000 9,320 4,036 33.44%
Tax -4,622 -1,605 -3,642 -976 -2,684 -728 -1,601 19.31%
NP 18,182 3,816 9,254 4,584 -4,684 8,592 2,434 39.79%
-
NP to SH 18,182 3,816 9,254 4,474 -3,153 7,985 2,434 39.79%
-
Tax Rate 20.27% 29.61% 28.24% 17.55% - 7.81% 39.67% -
Total Cost 275,141 204,596 228,764 131,273 178,076 158,197 137,748 12.21%
-
Net Worth 80,774 65,541 64,753 58,112 112,055 96,239 86,426 -1.12%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 13,583 - - - - - - -
Div Payout % 74.71% - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 80,774 65,541 64,753 58,112 112,055 96,239 86,426 -1.12%
NOSH 72,769 72,824 72,756 72,640 72,763 69,236 64,982 1.90%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 6.20% 1.83% 3.89% 3.37% -2.70% 5.15% 1.74% -
ROE 22.51% 5.82% 14.29% 7.70% -2.81% 8.30% 2.82% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 403.09 286.18 327.14 187.03 238.30 240.90 215.72 10.97%
EPS 24.99 5.24 12.72 6.16 -4.33 10.97 3.75 37.15%
DPS 18.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.90 0.89 0.80 1.54 1.39 1.33 -2.96%
Adjusted Per Share Value based on latest NOSH - 72,797
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 403.05 286.37 327.06 186.68 238.25 229.18 192.62 13.08%
EPS 24.98 5.24 12.72 6.15 -4.33 10.97 3.35 39.75%
DPS 18.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1099 0.9006 0.8898 0.7985 1.5397 1.3224 1.1876 -1.12%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.00 0.55 0.31 0.49 0.58 0.87 0.86 -
P/RPS 0.25 0.19 0.09 0.26 0.24 0.36 0.40 -7.53%
P/EPS 4.00 10.50 2.44 7.95 -13.38 7.54 22.95 -25.25%
EY 24.99 9.53 41.03 12.57 -7.47 13.26 4.36 33.75%
DY 18.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.35 0.61 0.38 0.63 0.65 5.57%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 01/12/10 15/12/09 26/12/08 19/12/07 20/12/06 24/01/06 16/12/04 -
Price 1.07 0.50 0.49 0.43 0.57 0.70 0.75 -
P/RPS 0.27 0.17 0.15 0.23 0.24 0.29 0.35 -4.23%
P/EPS 4.28 9.54 3.85 6.98 -13.15 6.07 20.02 -22.66%
EY 23.35 10.48 25.96 14.33 -7.60 16.48 5.00 29.27%
DY 17.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.56 0.55 0.54 0.37 0.50 0.56 9.39%

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