[SAPIND] YoY Quarter Result on 31-Jan-2009 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -201.41%
YoY- -177.18%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 74,346 64,883 76,268 60,975 43,464 36,445 47,444 7.76%
PBT 6,515 9,415 6,249 -2,656 4,953 -66,370 3,436 11.24%
Tax -2,014 -2,775 -1,017 1,357 -3,270 -157 188 -
NP 4,501 6,640 5,232 -1,299 1,683 -66,527 3,624 3.67%
-
NP to SH 4,504 6,642 5,235 -1,299 1,683 -54,313 3,996 2.01%
-
Tax Rate 30.91% 29.47% 16.27% - 66.02% - -5.47% -
Total Cost 69,845 58,243 71,036 62,274 41,781 102,972 43,820 8.07%
-
Net Worth 89,497 77,114 70,600 63,135 59,573 50,217 72,574 3.55%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 10,914 10,039 - - 2,179 - 3,628 20.13%
Div Payout % 242.33% 151.15% - - 129.50% - 90.81% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 89,497 77,114 70,600 63,135 59,573 50,217 72,574 3.55%
NOSH 72,762 72,749 72,784 72,569 72,650 72,778 72,574 0.04%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 6.05% 10.23% 6.86% -2.13% 3.87% -182.54% 7.64% -
ROE 5.03% 8.61% 7.41% -2.06% 2.83% -108.16% 5.51% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 102.18 89.19 104.79 84.02 59.83 50.08 65.37 7.72%
EPS 6.19 9.13 7.19 -1.79 2.30 -74.63 5.70 1.38%
DPS 15.00 13.80 0.00 0.00 3.00 0.00 5.00 20.08%
NAPS 1.23 1.06 0.97 0.87 0.82 0.69 1.00 3.50%
Adjusted Per Share Value based on latest NOSH - 72,569
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 102.16 89.15 104.80 83.78 59.72 50.08 65.19 7.77%
EPS 6.19 9.13 7.19 -1.78 2.31 -74.63 5.49 2.01%
DPS 15.00 13.79 0.00 0.00 2.99 0.00 4.99 20.12%
NAPS 1.2298 1.0596 0.9701 0.8675 0.8186 0.69 0.9972 3.55%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.49 1.10 0.52 0.47 0.35 0.58 0.75 -
P/RPS 1.46 1.23 0.50 0.56 0.59 1.16 1.15 4.05%
P/EPS 24.07 12.05 7.23 -26.26 15.11 -0.78 13.62 9.95%
EY 4.15 8.30 13.83 -3.81 6.62 -128.67 7.34 -9.06%
DY 10.07 12.55 0.00 0.00 8.57 0.00 6.67 7.10%
P/NAPS 1.21 1.04 0.54 0.54 0.43 0.84 0.75 8.29%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 28/03/12 31/03/11 26/03/10 27/03/09 27/03/08 30/03/07 28/03/06 -
Price 1.49 1.07 0.65 0.35 0.45 0.56 0.70 -
P/RPS 1.46 1.20 0.62 0.42 0.75 1.12 1.07 5.31%
P/EPS 24.07 11.72 9.04 -19.55 19.43 -0.75 12.71 11.22%
EY 4.15 8.53 11.07 -5.11 5.15 -133.26 7.87 -10.11%
DY 10.07 12.90 0.00 0.00 6.67 0.00 7.14 5.89%
P/NAPS 1.21 1.01 0.67 0.40 0.55 0.81 0.70 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