[SAPIND] YoY Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
23-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -99.56%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 65,608 66,827 73,670 52,326 52,143 33,602 51,349 4.16%
PBT 7,380 6,943 5,883 520 3,453 239 2,581 19.11%
Tax -1,641 -1,705 -1,232 -495 -556 -207 -200 41.97%
NP 5,739 5,238 4,651 25 2,897 32 2,381 15.77%
-
NP to SH 5,787 5,238 4,651 25 2,897 189 2,694 13.57%
-
Tax Rate 22.24% 24.56% 20.94% 95.19% 16.10% 86.61% 7.75% -
Total Cost 59,869 61,589 69,019 52,301 49,246 33,570 48,968 3.40%
-
Net Worth 95,336 82,935 75,697 74,166 62,598 50,157 149,990 -7.26%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 95,336 82,935 75,697 74,166 62,598 50,157 149,990 -7.26%
NOSH 72,776 72,750 72,785 83,333 72,788 72,692 72,810 -0.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 8.75% 7.84% 6.31% 0.05% 5.56% 0.10% 4.64% -
ROE 6.07% 6.32% 6.14% 0.03% 4.63% 0.38% 1.80% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 90.15 91.86 101.22 62.79 71.64 46.22 70.52 4.17%
EPS 7.95 7.20 6.39 0.03 3.98 0.26 3.70 13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.14 1.04 0.89 0.86 0.69 2.06 -7.26%
Adjusted Per Share Value based on latest NOSH - 83,333
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 90.12 91.80 101.20 71.88 71.63 46.16 70.54 4.16%
EPS 7.95 7.20 6.39 0.03 3.98 0.26 3.70 13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3096 1.1393 1.0398 1.0188 0.8599 0.689 2.0604 -7.26%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.51 1.30 0.60 0.50 0.50 0.55 0.72 -
P/RPS 1.67 1.42 0.59 0.80 0.70 1.19 1.02 8.55%
P/EPS 18.99 18.06 9.39 1,666.67 12.56 211.54 19.46 -0.40%
EY 5.27 5.54 10.65 0.06 7.96 0.47 5.14 0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.14 0.58 0.56 0.58 0.80 0.35 21.90%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 22/06/11 22/06/10 23/06/09 30/06/08 25/05/07 29/06/06 -
Price 1.79 1.58 0.66 0.46 0.48 0.47 0.77 -
P/RPS 1.99 1.72 0.65 0.73 0.67 1.02 1.09 10.54%
P/EPS 22.51 21.94 10.33 1,533.33 12.06 180.77 20.81 1.31%
EY 4.44 4.56 9.68 0.07 8.29 0.55 4.81 -1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.39 0.63 0.52 0.56 0.68 0.37 24.35%

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