[SAPIND] YoY Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -18.24%
YoY- 106.82%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 280,664 293,324 208,412 238,018 135,857 173,392 166,789 9.05%
PBT 29,900 22,805 5,421 12,897 5,560 -2,000 9,320 21.43%
Tax -6,530 -4,622 -1,605 -3,642 -976 -2,684 -728 44.12%
NP 23,369 18,182 3,816 9,254 4,584 -4,684 8,592 18.13%
-
NP to SH 23,369 18,182 3,816 9,254 4,474 -3,153 7,985 19.58%
-
Tax Rate 21.84% 20.27% 29.61% 28.24% 17.55% - 7.81% -
Total Cost 257,294 275,141 204,596 228,764 131,273 178,076 158,197 8.43%
-
Net Worth 85,160 80,774 65,541 64,753 58,112 112,055 96,239 -2.01%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - 13,583 - - - - - -
Div Payout % - 74.71% - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 85,160 80,774 65,541 64,753 58,112 112,055 96,239 -2.01%
NOSH 72,786 72,769 72,824 72,756 72,640 72,763 69,236 0.83%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 8.33% 6.20% 1.83% 3.89% 3.37% -2.70% 5.15% -
ROE 27.44% 22.51% 5.82% 14.29% 7.70% -2.81% 8.30% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 385.60 403.09 286.18 327.14 187.03 238.30 240.90 8.15%
EPS 32.11 24.99 5.24 12.72 6.16 -4.33 10.97 19.59%
DPS 0.00 18.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.11 0.90 0.89 0.80 1.54 1.39 -2.82%
Adjusted Per Share Value based on latest NOSH - 72,784
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 385.54 402.93 286.29 326.96 186.63 238.19 229.12 9.05%
EPS 32.10 24.98 5.24 12.71 6.15 -4.33 10.97 19.58%
DPS 0.00 18.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1698 1.1096 0.9003 0.8895 0.7983 1.5393 1.322 -2.01%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.29 1.00 0.55 0.31 0.49 0.58 0.87 -
P/RPS 0.33 0.25 0.19 0.09 0.26 0.24 0.36 -1.43%
P/EPS 4.02 4.00 10.50 2.44 7.95 -13.38 7.54 -9.94%
EY 24.89 24.99 9.53 41.03 12.57 -7.47 13.26 11.06%
DY 0.00 18.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.90 0.61 0.35 0.61 0.38 0.63 9.72%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 30/11/11 01/12/10 15/12/09 26/12/08 19/12/07 20/12/06 24/01/06 -
Price 1.48 1.07 0.50 0.49 0.43 0.57 0.70 -
P/RPS 0.38 0.27 0.17 0.15 0.23 0.24 0.29 4.60%
P/EPS 4.61 4.28 9.54 3.85 6.98 -13.15 6.07 -4.47%
EY 21.69 23.35 10.48 25.96 14.33 -7.60 16.48 4.68%
DY 0.00 17.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.96 0.56 0.55 0.54 0.37 0.50 16.64%

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