[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 33.14%
YoY- 95.04%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 119,285 121,570 124,608 121,540 119,844 121,926 118,350 0.52%
PBT 12,943 13,588 16,514 14,420 11,249 11,848 9,388 23.79%
Tax -1,914 -3,174 -3,232 -1,680 -1,680 -828 -756 85.44%
NP 11,029 10,413 13,282 12,740 9,569 11,020 8,632 17.69%
-
NP to SH 11,029 10,413 13,282 12,740 9,569 11,020 8,632 17.69%
-
Tax Rate 14.79% 23.36% 19.57% 11.65% 14.93% 6.99% 8.05% -
Total Cost 108,256 111,157 111,326 108,800 110,275 110,906 109,718 -0.88%
-
Net Worth 89,374 86,184 88,057 84,557 80,075 80,848 77,199 10.22%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 2,059 - - - - - - -
Div Payout % 18.67% - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 89,374 86,184 88,057 84,557 80,075 80,848 77,199 10.22%
NOSH 41,186 41,040 40,767 40,265 40,037 40,024 40,000 1.96%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 9.25% 8.57% 10.66% 10.48% 7.98% 9.04% 7.29% -
ROE 12.34% 12.08% 15.08% 15.07% 11.95% 13.63% 11.18% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 289.62 296.22 305.66 301.85 299.33 304.63 295.88 -1.41%
EPS 17.68 25.37 32.58 31.64 23.90 27.53 21.58 -12.41%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.10 2.16 2.10 2.00 2.02 1.93 8.10%
Adjusted Per Share Value based on latest NOSH - 40,265
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 163.86 167.00 171.17 166.96 164.63 167.49 162.58 0.52%
EPS 15.15 14.30 18.25 17.50 13.14 15.14 11.86 17.67%
DPS 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2277 1.1839 1.2096 1.1616 1.10 1.1106 1.0605 10.22%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.40 1.40 1.71 2.18 1.70 1.40 1.68 -
P/RPS 0.48 0.47 0.56 0.72 0.57 0.46 0.57 -10.79%
P/EPS 5.23 5.52 5.25 6.89 7.11 5.08 7.78 -23.20%
EY 19.13 18.12 19.05 14.51 14.06 19.67 12.85 30.28%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.79 1.04 0.85 0.69 0.87 -17.61%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/03/03 29/11/02 27/09/02 25/06/02 28/03/02 12/12/01 28/09/01 -
Price 1.33 1.43 1.46 1.65 1.90 1.66 1.39 -
P/RPS 0.46 0.48 0.48 0.55 0.63 0.54 0.47 -1.41%
P/EPS 4.97 5.64 4.48 5.21 7.95 6.03 6.44 -15.82%
EY 20.13 17.74 22.32 19.18 12.58 16.59 15.53 18.82%
DY 3.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.68 0.79 0.95 0.82 0.72 -10.43%

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