[SAPIND] YoY TTM Result on 31-Jan-2011 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 8.85%
YoY- 153.7%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 266,174 265,650 284,843 284,550 232,577 240,422 145,357 12.42%
PBT 13,137 17,381 28,942 26,080 10,314 9,026 9,123 7.31%
Tax -4,605 -5,320 -6,912 -5,540 -2,220 -2,056 -4,002 2.75%
NP 8,532 12,061 22,030 20,540 8,094 6,970 5,121 10.38%
-
NP to SH 11,218 14,774 22,033 20,542 8,097 6,970 5,039 16.75%
-
Tax Rate 35.05% 30.61% 23.88% 21.24% 21.52% 22.78% 43.87% -
Total Cost 257,642 253,589 262,813 264,010 224,483 233,452 140,236 12.49%
-
Net Worth 85,875 85,147 89,497 72,749 70,600 63,135 59,573 7.33%
Dividend
31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 5,094 5,094 10,914 10,039 - - 2,179 17.86%
Div Payout % 45.41% 34.48% 49.54% 48.87% - - 43.25% -
Equity
31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 85,875 85,147 89,497 72,749 70,600 63,135 59,573 7.33%
NOSH 72,776 72,776 72,762 72,749 72,784 72,569 72,650 0.03%
Ratio Analysis
31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 3.21% 4.54% 7.73% 7.22% 3.48% 2.90% 3.52% -
ROE 13.06% 17.35% 24.62% 28.24% 11.47% 11.04% 8.46% -
Per Share
31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 365.74 365.02 391.47 391.14 319.54 331.30 200.08 12.38%
EPS 15.41 20.30 30.28 28.24 11.12 9.60 6.94 16.69%
DPS 7.00 7.00 15.00 13.80 0.00 0.00 3.00 17.81%
NAPS 1.18 1.17 1.23 1.00 0.97 0.87 0.82 7.29%
Adjusted Per Share Value based on latest NOSH - 72,749
31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 365.64 364.92 391.28 390.88 319.49 330.26 199.67 12.42%
EPS 15.41 20.29 30.27 28.22 11.12 9.57 6.92 16.75%
DPS 7.00 7.00 14.99 13.79 0.00 0.00 2.99 17.89%
NAPS 1.1797 1.1697 1.2294 0.9993 0.9698 0.8673 0.8184 7.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 29/03/13 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 1.36 1.43 1.49 1.10 0.52 0.47 0.35 -
P/RPS 0.37 0.39 0.38 0.28 0.16 0.14 0.17 16.24%
P/EPS 8.82 7.04 4.92 3.90 4.67 4.89 5.05 11.39%
EY 11.33 14.20 20.32 25.67 21.39 20.44 19.82 -10.25%
DY 5.15 4.90 10.07 12.55 0.00 0.00 8.57 -9.38%
P/NAPS 1.15 1.22 1.21 1.10 0.54 0.54 0.43 20.97%
Price Multiplier on Announcement Date
31/03/13 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date - - 28/03/12 31/03/11 26/03/10 27/03/09 27/03/08 -
Price 0.00 0.00 1.49 1.07 0.65 0.35 0.45 -
P/RPS 0.00 0.00 0.38 0.27 0.20 0.11 0.22 -
P/EPS 0.00 0.00 4.92 3.79 5.84 3.64 6.49 -
EY 0.00 0.00 20.32 26.39 17.11 27.44 15.41 -
DY 0.00 0.00 10.07 12.90 0.00 0.00 6.67 -
P/NAPS 0.00 0.00 1.21 1.07 0.67 0.40 0.55 -

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