[SAPIND] YoY 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- -60.83%
YoY- 43.86%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
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 71,787 66,313 67,742 67,599 52,500 65,201 36,016 12.17%
PBT 7,041 5,287 6,783 3,339 2,247 2,561 1,415 30.62%
Tax -1,750 -1,312 -1,700 -810 -489 -1,280 -319 32.76%
NP 5,291 3,975 5,083 2,529 1,758 1,281 1,096 29.97%
-
NP to SH 5,332 4,002 5,083 2,529 1,758 1,281 1,041 31.25%
-
Tax Rate 24.85% 24.82% 25.06% 24.26% 21.76% 49.98% 22.54% -
Total Cost 66,496 62,338 62,659 65,070 50,742 63,920 34,920 11.32%
-
Net Worth 96,792 83,692 85,202 80,666 65,380 64,777 58,237 8.82%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 2,183 - - - - - - -
Div Payout % 40.95% - - - - - - -
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 85,202 80,666 65,380 64,777 58,237 8.82%
NOSH 72,776 72,776 72,822 72,672 72,644 72,784 72,797 -0.00%
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 7.37% 5.99% 7.50% 3.74% 3.35% 1.96% 3.04% -
ROE 5.51% 4.78% 5.97% 3.14% 2.69% 1.98% 1.79% -
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 98.64 91.12 93.02 93.02 72.27 89.58 49.47 12.17%
EPS 7.33 5.50 6.98 3.48 2.42 1.76 1.43 31.27%
DPS 3.00 0.00 0.00 0.00 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 98.61 91.09 93.06 92.86 72.12 89.57 49.47 12.17%
EPS 7.32 5.50 6.98 3.47 2.41 1.76 1.43 31.24%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3296 1.1497 1.1704 1.1081 0.8981 0.8898 0.80 8.82%
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 1.47 1.73 1.39 1.08 0.76 0.35 0.99 6.80%
P/EPS 19.79 28.73 18.48 28.74 22.73 17.61 34.27 -8.73%
EY 5.05 3.48 5.41 3.48 4.40 5.68 2.92 9.55%
DY 2.07 0.00 0.00 0.00 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 1.49 1.73 1.59 1.15 0.69 0.55 0.87 9.37%
P/EPS 20.06 28.73 21.20 30.75 20.66 27.84 30.07 -6.51%
EY 4.98 3.48 4.72 3.25 4.84 3.59 3.33 6.93%
DY 2.04 0.00 0.00 0.00 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