[SAPIND] YoY Quarter Result on 31-Jul-2011 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 37.61%
YoY- 11.65%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 65,357 68,371 67,188 75,928 78,723 51,483 61,170 1.10%
PBT 4,961 5,110 1,996 8,701 7,881 1,298 3,659 5.20%
Tax -1,170 -1,095 -1,909 -1,493 -1,425 -219 -895 4.56%
NP 3,791 4,015 87 7,208 6,456 1,079 2,764 5.40%
-
NP to SH 3,819 4,044 1,296 7,208 6,456 1,079 2,764 5.53%
-
Tax Rate 23.58% 21.43% 95.64% 17.16% 18.08% 16.87% 24.46% -
Total Cost 61,566 64,356 67,101 68,720 72,267 50,404 58,406 0.88%
-
Net Worth 100,430 91,697 85,147 80,088 81,518 66,343 65,463 7.38%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - 5,094 - - - - -
Div Payout % - - 393.08% - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 100,430 91,697 85,147 80,088 81,518 66,343 65,463 7.38%
NOSH 72,776 72,776 72,776 72,808 72,784 72,905 72,736 0.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 5.80% 5.87% 0.13% 9.49% 8.20% 2.10% 4.52% -
ROE 3.80% 4.41% 1.52% 9.00% 7.92% 1.63% 4.22% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 89.81 93.95 92.32 104.29 108.16 70.62 84.10 1.10%
EPS 5.25 5.56 1.78 9.90 8.87 1.48 3.80 5.53%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.26 1.17 1.10 1.12 0.91 0.90 7.38%
Adjusted Per Share Value based on latest NOSH - 72,808
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 89.78 93.92 92.30 104.30 108.14 70.72 84.03 1.10%
EPS 5.25 5.56 1.78 9.90 8.87 1.48 3.80 5.53%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.3796 1.2596 1.1697 1.1002 1.1198 0.9114 0.8993 7.38%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.48 1.37 1.57 1.34 0.67 0.57 0.55 -
P/RPS 1.65 1.46 1.70 1.28 0.62 0.81 0.65 16.78%
P/EPS 28.20 24.65 88.16 13.54 7.55 38.51 14.47 11.75%
EY 3.55 4.06 1.13 7.39 13.24 2.60 6.91 -10.50%
DY 0.00 0.00 4.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 1.34 1.22 0.60 0.63 0.61 9.81%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 24/09/14 25/09/13 26/09/12 28/09/11 22/09/10 08/09/09 24/09/08 -
Price 1.50 1.29 1.61 1.05 0.88 0.55 0.52 -
P/RPS 1.67 1.37 1.74 1.01 0.81 0.78 0.62 17.94%
P/EPS 28.58 23.21 90.41 10.61 9.92 37.16 13.68 13.05%
EY 3.50 4.31 1.11 9.43 10.08 2.69 7.31 -11.54%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.02 1.38 0.95 0.79 0.60 0.58 11.08%

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