[SAPIND] YoY TTM Result on 31-Jan-2008 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 109.89%
YoY- 108.96%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 284,550 232,577 240,422 145,357 166,027 172,536 143,873 12.03%
PBT 26,080 10,314 9,026 9,123 -67,870 10,426 15,182 9.43%
Tax -5,540 -2,220 -2,056 -4,002 -1,751 -377 -7,030 -3.89%
NP 20,540 8,094 6,970 5,121 -69,621 10,049 8,152 16.64%
-
NP to SH 20,542 8,097 6,970 5,039 -56,259 9,985 8,152 16.64%
-
Tax Rate 21.24% 21.52% 22.78% 43.87% - 3.62% 46.30% -
Total Cost 264,010 224,483 233,452 140,236 235,648 162,487 135,721 11.72%
-
Net Worth 72,749 70,600 63,135 59,573 50,217 72,574 92,143 -3.86%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 10,039 - - 2,179 - 3,628 5,191 11.61%
Div Payout % 48.87% - - 43.25% - 36.34% 63.68% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 72,749 70,600 63,135 59,573 50,217 72,574 92,143 -3.86%
NOSH 72,749 72,784 72,569 72,650 72,778 72,574 64,889 1.92%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 7.22% 3.48% 2.90% 3.52% -41.93% 5.82% 5.67% -
ROE 28.24% 11.47% 11.04% 8.46% -112.03% 13.76% 8.85% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 391.14 319.54 331.30 200.08 228.13 237.74 221.72 9.91%
EPS 28.24 11.12 9.60 6.94 -77.30 13.76 12.56 14.45%
DPS 13.80 0.00 0.00 3.00 0.00 5.00 8.00 9.50%
NAPS 1.00 0.97 0.87 0.82 0.69 1.00 1.42 -5.67%
Adjusted Per Share Value based on latest NOSH - 72,650
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 390.88 319.49 330.26 199.67 228.07 237.01 197.64 12.03%
EPS 28.22 11.12 9.57 6.92 -77.28 13.72 11.20 16.64%
DPS 13.79 0.00 0.00 2.99 0.00 4.98 7.13 11.61%
NAPS 0.9993 0.9698 0.8673 0.8184 0.6898 0.9969 1.2658 -3.86%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 1.10 0.52 0.47 0.35 0.58 0.75 0.68 -
P/RPS 0.28 0.16 0.14 0.17 0.25 0.32 0.31 -1.68%
P/EPS 3.90 4.67 4.89 5.05 -0.75 5.45 5.41 -5.30%
EY 25.67 21.39 20.44 19.82 -133.28 18.34 18.47 5.63%
DY 12.55 0.00 0.00 8.57 0.00 6.67 11.76 1.08%
P/NAPS 1.10 0.54 0.54 0.43 0.84 0.75 0.48 14.81%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/11 26/03/10 27/03/09 27/03/08 30/03/07 28/03/06 29/03/05 -
Price 1.07 0.65 0.35 0.45 0.56 0.70 0.54 -
P/RPS 0.27 0.20 0.11 0.22 0.25 0.29 0.24 1.98%
P/EPS 3.79 5.84 3.64 6.49 -0.72 5.09 4.30 -2.08%
EY 26.39 17.11 27.44 15.41 -138.04 19.65 23.26 2.12%
DY 12.90 0.00 0.00 6.67 0.00 7.14 14.81 -2.27%
P/NAPS 1.07 0.67 0.40 0.55 0.81 0.70 0.38 18.82%

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