[SAPIND] YoY TTM 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- -41.21%
YoY- -47.1%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 283,624 277,707 253,921 240,605 163,898 148,280 183,020 7.56%
PBT 29,379 27,140 15,677 6,093 12,337 -70,212 9,775 20.11%
Tax -6,848 -6,013 -2,957 -1,995 -4,351 -1,758 -399 60.53%
NP 22,531 21,127 12,720 4,098 7,986 -71,970 9,376 15.71%
-
NP to SH 22,582 21,129 12,723 4,098 7,747 -58,764 9,625 15.25%
-
Tax Rate 23.31% 22.16% 18.86% 32.74% 35.27% - 4.08% -
Total Cost 261,093 256,580 241,201 236,507 155,912 220,250 173,644 7.02%
-
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 10,914 10,039 - - 2,179 - 3,628 20.12%
Div Payout % 48.33% 47.51% - - 28.13% - 37.70% -
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 7.94% 7.61% 5.01% 1.70% 4.87% -48.54% 5.12% -
ROE 23.69% 25.48% 16.81% 5.53% 12.38% -117.16% 6.42% -
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 389.72 381.73 348.86 288.73 225.17 203.98 251.36 7.57%
EPS 31.03 29.04 17.48 4.92 10.64 -80.84 13.22 15.26%
DPS 15.00 13.80 0.00 0.00 3.00 0.00 4.98 20.15%
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 389.61 381.48 348.81 330.52 225.14 203.69 251.41 7.56%
EPS 31.02 29.02 17.48 5.63 10.64 -80.72 13.22 15.26%
DPS 14.99 13.79 0.00 0.00 2.99 0.00 4.98 20.14%
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 0.39 0.34 0.17 0.17 0.22 0.27 0.29 5.05%
P/EPS 4.87 4.48 3.43 10.17 4.70 -0.68 5.45 -1.85%
EY 20.55 22.34 29.13 9.84 21.29 -146.98 18.36 1.89%
DY 9.93 10.62 0.00 0.00 6.00 0.00 6.92 6.19%
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 0.46 0.41 0.19 0.16 0.21 0.23 0.31 6.79%
P/EPS 5.77 5.44 3.78 9.35 4.51 -0.58 5.82 -0.14%
EY 17.33 18.38 26.49 10.69 22.17 -172.00 17.17 0.15%
DY 8.38 8.73 0.00 0.00 6.25 0.00 6.47 4.40%
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