[SAPIND] YoY Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -18.16%
YoY- 376.48%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 267,330 265,478 280,664 293,324 208,412 238,018 135,857 11.93%
PBT 20,058 19,550 29,900 22,805 5,421 12,897 5,560 23.81%
Tax -4,917 -6,484 -6,530 -4,622 -1,605 -3,642 -976 30.89%
NP 15,141 13,066 23,369 18,182 3,816 9,254 4,584 22.01%
-
NP to SH 15,290 14,778 23,369 18,182 3,816 9,254 4,474 22.70%
-
Tax Rate 24.51% 33.17% 21.84% 20.27% 29.61% 28.24% 17.55% -
Total Cost 252,189 252,412 257,294 275,141 204,596 228,764 131,273 11.48%
-
Net Worth 96,792 83,692 85,160 80,774 65,541 64,753 58,112 8.86%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 2,911 6,792 - 13,583 - - - -
Div Payout % 19.04% 45.96% - 74.71% - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 96,792 83,692 85,160 80,774 65,541 64,753 58,112 8.86%
NOSH 72,776 72,776 72,786 72,769 72,824 72,756 72,640 0.03%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 5.66% 4.92% 8.33% 6.20% 1.83% 3.89% 3.37% -
ROE 15.80% 17.66% 27.44% 22.51% 5.82% 14.29% 7.70% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 367.33 364.79 385.60 403.09 286.18 327.14 187.03 11.89%
EPS 21.01 20.31 32.11 24.99 5.24 12.72 6.16 22.66%
DPS 4.00 9.33 0.00 18.67 0.00 0.00 0.00 -
NAPS 1.33 1.15 1.17 1.11 0.90 0.89 0.80 8.83%
Adjusted Per Share Value based on latest NOSH - 72,672
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 367.23 364.68 385.54 402.93 286.29 326.96 186.63 11.93%
EPS 21.00 20.30 32.10 24.98 5.24 12.71 6.15 22.69%
DPS 4.00 9.33 0.00 18.66 0.00 0.00 0.00 -
NAPS 1.3296 1.1497 1.1698 1.1096 0.9003 0.8895 0.7983 8.86%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.45 1.58 1.29 1.00 0.55 0.31 0.49 -
P/RPS 0.39 0.43 0.33 0.25 0.19 0.09 0.26 6.98%
P/EPS 6.90 7.78 4.02 4.00 10.50 2.44 7.95 -2.33%
EY 14.49 12.85 24.89 24.99 9.53 41.03 12.57 2.39%
DY 2.76 5.91 0.00 18.67 0.00 0.00 0.00 -
P/NAPS 1.09 1.37 1.10 0.90 0.61 0.35 0.61 10.14%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 25/11/13 21/11/12 30/11/11 01/12/10 15/12/09 26/12/08 19/12/07 -
Price 1.47 1.58 1.48 1.07 0.50 0.49 0.43 -
P/RPS 0.40 0.43 0.38 0.27 0.17 0.15 0.23 9.65%
P/EPS 7.00 7.78 4.61 4.28 9.54 3.85 6.98 0.04%
EY 14.29 12.85 21.69 23.35 10.48 25.96 14.33 -0.04%
DY 2.72 5.91 0.00 17.45 0.00 0.00 0.00 -
P/NAPS 1.11 1.37 1.26 0.96 0.56 0.55 0.54 12.74%

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