[SAPIND] YoY TTM Result on 30-Apr-2008 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 53.74%
YoY- 113.18%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 277,707 253,921 240,605 163,898 148,280 183,020 155,596 10.13%
PBT 27,140 15,677 6,093 12,337 -70,212 9,775 17,880 7.19%
Tax -6,013 -2,957 -1,995 -4,351 -1,758 -399 -6,825 -2.08%
NP 21,127 12,720 4,098 7,986 -71,970 9,376 11,055 11.39%
-
NP to SH 21,129 12,723 4,098 7,747 -58,764 9,625 11,055 11.39%
-
Tax Rate 22.16% 18.86% 32.74% 35.27% - 4.08% 38.17% -
Total Cost 256,580 241,201 236,507 155,912 220,250 173,644 144,541 10.03%
-
Net Worth 82,935 75,697 74,166 62,598 50,157 149,990 95,315 -2.29%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 10,039 - - 2,179 - 3,628 5,191 11.61%
Div Payout % 47.51% - - 28.13% - 37.70% 46.96% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 82,935 75,697 74,166 62,598 50,157 149,990 95,315 -2.29%
NOSH 72,750 72,785 83,333 72,788 72,692 72,810 64,840 1.93%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 7.61% 5.01% 1.70% 4.87% -48.54% 5.12% 7.10% -
ROE 25.48% 16.81% 5.53% 12.38% -117.16% 6.42% 11.60% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 381.73 348.86 288.73 225.17 203.98 251.36 239.97 8.03%
EPS 29.04 17.48 4.92 10.64 -80.84 13.22 17.05 9.27%
DPS 13.80 0.00 0.00 3.00 0.00 4.98 8.00 9.50%
NAPS 1.14 1.04 0.89 0.86 0.69 2.06 1.47 -4.14%
Adjusted Per Share Value based on latest NOSH - 72,788
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 381.48 348.81 330.52 225.14 203.69 251.41 213.74 10.13%
EPS 29.02 17.48 5.63 10.64 -80.72 13.22 15.19 11.38%
DPS 13.79 0.00 0.00 2.99 0.00 4.98 7.13 11.61%
NAPS 1.1393 1.0398 1.0188 0.8599 0.689 2.0604 1.3093 -2.29%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 1.30 0.60 0.50 0.50 0.55 0.72 0.80 -
P/RPS 0.34 0.17 0.17 0.22 0.27 0.29 0.33 0.49%
P/EPS 4.48 3.43 10.17 4.70 -0.68 5.45 4.69 -0.76%
EY 22.34 29.13 9.84 21.29 -146.98 18.36 21.31 0.78%
DY 10.62 0.00 0.00 6.00 0.00 6.92 10.00 1.00%
P/NAPS 1.14 0.58 0.56 0.58 0.80 0.35 0.54 13.25%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 22/06/11 22/06/10 23/06/09 30/06/08 25/05/07 29/06/06 22/06/05 -
Price 1.58 0.66 0.46 0.48 0.47 0.77 0.94 -
P/RPS 0.41 0.19 0.16 0.21 0.23 0.31 0.39 0.83%
P/EPS 5.44 3.78 9.35 4.51 -0.58 5.82 5.51 -0.21%
EY 18.38 26.49 10.69 22.17 -172.00 17.17 18.14 0.21%
DY 8.73 0.00 0.00 6.25 0.00 6.47 8.51 0.42%
P/NAPS 1.39 0.63 0.52 0.56 0.68 0.37 0.64 13.79%

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