[SAPIND] YoY TTM Result on 31-Jul-2007 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 7.15%
YoY- -1158.26%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 281,161 230,918 192,793 138,389 184,518 160,019 109,764 16.96%
PBT 22,260 3,732 13,480 -65,799 5,155 18,264 618 81.67%
Tax -4,163 -1,319 -5,040 -1,344 -861 -6,601 -278 56.96%
NP 18,097 2,413 8,440 -67,143 4,294 11,663 340 93.89%
-
NP to SH 18,100 2,413 8,331 -54,564 5,156 11,547 340 93.89%
-
Tax Rate 18.70% 35.34% 37.39% - 16.70% 36.14% 44.98% -
Total Cost 263,064 228,505 184,353 205,532 180,224 148,356 109,424 15.73%
-
Net Worth 81,518 66,343 65,463 56,843 117,818 70,171 88,777 -1.41%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - 2,179 - 3,628 5,191 - -
Div Payout % - - 26.16% - 70.38% 44.96% - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 81,518 66,343 65,463 56,843 117,818 70,171 88,777 -1.41%
NOSH 72,784 72,905 72,736 72,876 72,727 70,171 64,801 1.95%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 6.44% 1.04% 4.38% -48.52% 2.33% 7.29% 0.31% -
ROE 22.20% 3.64% 12.73% -95.99% 4.38% 16.46% 0.38% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 386.29 316.74 265.06 189.89 253.71 228.04 169.39 14.72%
EPS 24.87 3.31 11.45 -74.87 7.09 16.46 0.52 90.46%
DPS 0.00 0.00 3.00 0.00 5.00 7.40 0.00 -
NAPS 1.12 0.91 0.90 0.78 1.62 1.00 1.37 -3.30%
Adjusted Per Share Value based on latest NOSH - 72,876
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 386.23 317.21 264.84 190.10 253.47 219.82 150.78 16.96%
EPS 24.86 3.31 11.44 -74.95 7.08 15.86 0.47 93.68%
DPS 0.00 0.00 2.99 0.00 4.98 7.13 0.00 -
NAPS 1.1198 0.9114 0.8993 0.7809 1.6184 0.9639 1.2195 -1.41%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.67 0.57 0.55 0.67 0.70 1.03 0.92 -
P/RPS 0.17 0.18 0.21 0.35 0.28 0.45 0.54 -17.51%
P/EPS 2.69 17.22 4.80 -0.89 9.87 6.26 175.34 -50.13%
EY 37.12 5.81 20.82 -111.75 10.13 15.98 0.57 100.51%
DY 0.00 0.00 5.45 0.00 7.14 7.18 0.00 -
P/NAPS 0.60 0.63 0.61 0.86 0.43 1.03 0.67 -1.82%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 22/09/10 08/09/09 24/09/08 25/09/07 05/09/06 01/09/05 24/09/04 -
Price 0.88 0.55 0.52 0.46 0.65 0.85 0.88 -
P/RPS 0.23 0.17 0.20 0.24 0.26 0.37 0.52 -12.70%
P/EPS 3.54 16.62 4.54 -0.61 9.17 5.17 167.72 -47.41%
EY 28.26 6.02 22.03 -162.76 10.91 19.36 0.60 89.98%
DY 0.00 0.00 5.77 0.00 7.69 8.70 0.00 -
P/NAPS 0.79 0.60 0.58 0.59 0.40 0.85 0.64 3.57%

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