[SAPIND] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 19.77%
YoY- -66.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 273,455 275,055 296,260 218,217 221,978 138,338 177,026 7.50%
PBT 21,178 31,404 23,352 3,418 14,626 -62,200 1,936 48.93%
Tax -6,876 -6,971 -4,484 -528 -6,001 -889 -1,406 30.25%
NP 14,302 24,433 18,868 2,890 8,625 -63,089 530 73.10%
-
NP to SH 15,589 24,435 18,871 2,890 8,625 -50,957 2,050 40.18%
-
Tax Rate 32.47% 22.20% 19.20% 15.45% 41.03% - 72.62% -
Total Cost 259,153 250,622 277,392 215,327 213,353 201,427 176,496 6.60%
-
Net Worth 83,692 85,202 80,666 65,380 64,777 0 112,185 -4.76%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 16,008 10,039 - - 2,179 - 3,628 28.04%
Div Payout % 102.69% 41.09% - - 25.27% - 177.01% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 83,692 85,202 80,666 65,380 64,777 0 112,185 -4.76%
NOSH 72,776 72,822 72,672 72,644 72,784 72,797 72,847 -0.01%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 5.23% 8.88% 6.37% 1.32% 3.89% -45.60% 0.30% -
ROE 18.63% 28.68% 23.39% 4.42% 13.31% 0.00% 1.83% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 375.75 377.71 407.67 300.39 304.98 190.03 243.01 7.52%
EPS 21.42 33.55 25.97 3.98 11.85 -70.00 2.81 40.24%
DPS 22.00 13.80 0.00 0.00 3.00 0.00 5.00 27.98%
NAPS 1.15 1.17 1.11 0.90 0.89 0.00 1.54 -4.74%
Adjusted Per Share Value based on latest NOSH - 72,644
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 375.75 377.95 407.08 299.85 305.02 190.09 243.25 7.50%
EPS 21.42 33.58 25.93 3.97 11.85 -70.02 2.82 40.16%
DPS 22.00 13.79 0.00 0.00 2.99 0.00 4.99 28.02%
NAPS 1.15 1.1707 1.1084 0.8984 0.8901 0.00 1.5415 -4.76%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.58 1.29 1.00 0.55 0.31 0.49 0.58 -
P/RPS 0.42 0.34 0.25 0.18 0.10 0.26 0.24 9.76%
P/EPS 7.38 3.84 3.85 13.83 2.62 -0.70 20.61 -15.71%
EY 13.56 26.01 25.97 7.23 38.23 -142.85 4.85 18.67%
DY 13.92 10.70 0.00 0.00 9.68 0.00 8.62 8.30%
P/NAPS 1.37 1.10 0.90 0.61 0.35 0.00 0.38 23.80%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 21/11/12 30/11/11 01/12/10 15/12/09 26/12/08 19/12/07 20/12/06 -
Price 1.58 1.48 1.07 0.50 0.49 0.43 0.57 -
P/RPS 0.42 0.39 0.26 0.17 0.16 0.23 0.23 10.54%
P/EPS 7.38 4.41 4.12 12.57 4.13 -0.61 20.26 -15.47%
EY 13.56 22.67 24.27 7.96 24.18 -162.79 4.94 18.31%
DY 13.92 9.32 0.00 0.00 6.12 0.00 8.77 7.99%
P/NAPS 1.37 1.26 0.96 0.56 0.55 0.00 0.37 24.35%

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