[SAPIND] YoY TTM Result on 30-Apr-2011 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 2.86%
YoY- 66.07%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 271,827 259,326 283,624 277,707 253,921 240,605 163,898 8.79%
PBT 22,602 14,034 29,379 27,140 15,677 6,093 12,337 10.61%
Tax -5,426 -3,539 -6,848 -6,013 -2,957 -1,995 -4,351 3.74%
NP 17,176 10,495 22,531 21,127 12,720 4,098 7,986 13.60%
-
NP to SH 17,400 12,014 22,582 21,129 12,723 4,098 7,747 14.43%
-
Tax Rate 24.01% 25.22% 23.31% 22.16% 18.86% 32.74% 35.27% -
Total Cost 254,651 248,831 261,093 256,580 241,201 236,507 155,912 8.51%
-
Net Worth 102,614 87,331 95,336 82,935 75,697 74,166 62,598 8.58%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 8,007 - 10,914 10,039 - - 2,179 24.21%
Div Payout % 46.02% - 48.33% 47.51% - - 28.13% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 102,614 87,331 95,336 82,935 75,697 74,166 62,598 8.58%
NOSH 72,776 72,776 72,776 72,750 72,785 83,333 72,788 -0.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 6.32% 4.05% 7.94% 7.61% 5.01% 1.70% 4.87% -
ROE 16.96% 13.76% 23.69% 25.48% 16.81% 5.53% 12.38% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 373.51 356.33 389.72 381.73 348.86 288.73 225.17 8.79%
EPS 23.91 16.51 31.03 29.04 17.48 4.92 10.64 14.44%
DPS 11.00 0.00 15.00 13.80 0.00 0.00 3.00 24.16%
NAPS 1.41 1.20 1.31 1.14 1.04 0.89 0.86 8.58%
Adjusted Per Share Value based on latest NOSH - 72,750
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 373.40 356.23 389.61 381.48 348.81 330.52 225.14 8.79%
EPS 23.90 16.50 31.02 29.02 17.48 5.63 10.64 14.43%
DPS 11.00 0.00 14.99 13.79 0.00 0.00 2.99 24.23%
NAPS 1.4096 1.1997 1.3096 1.1393 1.0398 1.0188 0.8599 8.58%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.55 1.34 1.51 1.30 0.60 0.50 0.50 -
P/RPS 0.41 0.38 0.39 0.34 0.17 0.17 0.22 10.92%
P/EPS 6.48 8.12 4.87 4.48 3.43 10.17 4.70 5.49%
EY 15.43 12.32 20.55 22.34 29.13 9.84 21.29 -5.22%
DY 7.10 0.00 9.93 10.62 0.00 0.00 6.00 2.84%
P/NAPS 1.10 1.12 1.15 1.14 0.58 0.56 0.58 11.25%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 18/06/14 - 27/06/12 22/06/11 22/06/10 23/06/09 30/06/08 -
Price 1.78 0.00 1.79 1.58 0.66 0.46 0.48 -
P/RPS 0.48 0.00 0.46 0.41 0.19 0.16 0.21 14.76%
P/EPS 7.44 0.00 5.77 5.44 3.78 9.35 4.51 8.69%
EY 13.43 0.00 17.33 18.38 26.49 10.69 22.17 -8.01%
DY 6.18 0.00 8.38 8.73 0.00 0.00 6.25 -0.18%
P/NAPS 1.26 0.00 1.37 1.39 0.63 0.52 0.56 14.46%

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