[SAPIND] QoQ Cumulative 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- -66.72%
YoY- 95.04%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative 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 91,178 62,304 30,385 119,844 91,445 59,175 59.37%
PBT 12,943 10,191 8,257 3,605 11,249 8,886 4,694 96.27%
Tax -1,914 -2,381 -1,616 -420 -1,680 -621 -378 194.00%
NP 11,029 7,810 6,641 3,185 9,569 8,265 4,316 86.59%
-
NP to SH 11,029 7,810 6,641 3,185 9,569 8,265 4,316 86.59%
-
Tax Rate 14.79% 23.36% 19.57% 11.65% 14.93% 6.99% 8.05% -
Total Cost 108,256 83,368 55,663 27,200 110,275 83,180 54,859 57.13%
-
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% 9.06% 7.54% 3.77% 11.95% 10.22% 5.59% -
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 289.62 222.17 152.83 75.46 299.33 228.47 147.94 56.30%
EPS 17.68 19.03 16.29 7.91 23.90 20.65 10.79 38.86%
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 163.91 125.29 85.61 41.75 164.68 125.65 81.31 59.37%
EPS 15.15 10.73 9.13 4.38 13.15 11.36 5.93 86.56%
DPS 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2281 1.1842 1.21 1.1619 1.1003 1.1109 1.0608 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 0.63 1.12 2.89 0.57 0.61 1.14 -43.73%
P/EPS 5.23 7.36 10.50 27.56 7.11 6.78 15.57 -51.58%
EY 19.13 13.59 9.53 3.63 14.06 14.75 6.42 106.65%
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 0.64 0.96 2.19 0.63 0.73 0.94 -37.81%
P/EPS 4.97 7.51 8.96 20.86 7.95 8.04 12.88 -46.90%
EY 20.13 13.31 11.16 4.79 12.58 12.44 7.76 88.46%
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