[SAPIND] YoY TTM Result on 31-Jul-2011 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 3.56%
YoY- 20.89%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 268,813 261,384 274,884 274,912 281,161 230,918 192,793 5.69%
PBT 22,453 13,857 22,674 27,960 22,260 3,732 13,480 8.87%
Tax -5,501 -3,322 -7,264 -6,081 -4,163 -1,319 -5,040 1.46%
NP 16,952 10,535 15,410 21,879 18,097 2,413 8,440 12.31%
-
NP to SH 17,175 12,056 16,670 21,881 18,100 2,413 8,331 12.80%
-
Tax Rate 24.50% 23.97% 32.04% 21.75% 18.70% 35.34% 37.39% -
Total Cost 251,861 250,849 259,474 253,033 263,064 228,505 184,353 5.33%
-
Net Worth 100,430 91,697 85,147 80,088 81,518 66,343 65,463 7.38%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 8,007 - 16,008 10,039 - - 2,179 24.21%
Div Payout % 46.62% - 96.03% 45.88% - - 26.16% -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 100,430 91,697 85,147 80,088 81,518 66,343 65,463 7.38%
NOSH 72,776 72,776 72,776 72,808 72,784 72,905 72,736 0.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 6.31% 4.03% 5.61% 7.96% 6.44% 1.04% 4.38% -
ROE 17.10% 13.15% 19.58% 27.32% 22.20% 3.64% 12.73% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 369.37 359.16 377.71 377.58 386.29 316.74 265.06 5.68%
EPS 23.60 16.57 22.91 30.05 24.87 3.31 11.45 12.80%
DPS 11.00 0.00 22.00 13.80 0.00 0.00 3.00 24.16%
NAPS 1.38 1.26 1.17 1.10 1.12 0.91 0.90 7.38%
Adjusted Per Share Value based on latest NOSH - 72,808
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 369.37 359.16 377.71 377.75 386.34 317.30 264.91 5.69%
EPS 23.60 16.57 22.91 30.07 24.87 3.32 11.45 12.80%
DPS 11.00 0.00 22.00 13.79 0.00 0.00 2.99 24.23%
NAPS 1.38 1.26 1.17 1.1005 1.1201 0.9116 0.8995 7.39%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.48 1.37 1.57 1.34 0.67 0.57 0.55 -
P/RPS 0.40 0.38 0.42 0.35 0.17 0.18 0.21 11.33%
P/EPS 6.27 8.27 6.85 4.46 2.69 17.22 4.80 4.55%
EY 15.95 12.09 14.59 22.43 37.12 5.81 20.82 -4.34%
DY 7.43 0.00 14.01 10.30 0.00 0.00 5.45 5.29%
P/NAPS 1.07 1.09 1.34 1.22 0.60 0.63 0.61 9.81%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 24/09/14 - 26/09/12 28/09/11 22/09/10 08/09/09 24/09/08 -
Price 1.50 0.00 1.61 1.05 0.88 0.55 0.52 -
P/RPS 0.41 0.00 0.43 0.28 0.23 0.17 0.20 12.70%
P/EPS 6.36 0.00 7.03 3.49 3.54 16.62 4.54 5.77%
EY 15.73 0.00 14.23 28.62 28.26 6.02 22.03 -5.45%
DY 7.33 0.00 13.66 13.14 0.00 0.00 5.77 4.06%
P/NAPS 1.09 0.00 1.38 0.95 0.79 0.60 0.58 11.08%

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