[SAPIND] QoQ 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- 144.25%
YoY- 95.04%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
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 27,997 28,874 31,919 30,385 28,399 32,270 32,326 -9.11%
PBT 2,785 1,934 4,652 3,605 2,363 4,192 2,857 -1.68%
Tax 513 -766 -1,196 -420 -1,059 -244 -174 -
NP 3,298 1,168 3,456 3,185 1,304 3,948 2,683 14.70%
-
NP to SH 3,298 1,168 3,456 3,185 1,304 3,948 2,683 14.70%
-
Tax Rate -18.42% 39.61% 25.71% 11.65% 44.82% 5.82% 6.09% -
Total Cost 24,699 27,706 28,463 27,200 27,095 28,322 29,643 -11.42%
-
Net Worth 90,361 87,288 88,030 84,557 80,000 80,799 77,171 11.06%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 2,082 - - - 2,000 - - -
Div Payout % 63.13% - - - 153.37% - - -
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 90,361 87,288 88,030 84,557 80,000 80,799 77,171 11.06%
NOSH 41,641 41,565 40,754 40,265 40,000 40,000 39,985 2.73%
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 11.78% 4.05% 10.83% 10.48% 4.59% 12.23% 8.30% -
ROE 3.65% 1.34% 3.93% 3.77% 1.63% 4.89% 3.48% -
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 67.23 69.47 78.32 75.46 71.00 80.68 80.85 -11.54%
EPS 7.92 2.81 8.48 7.91 3.26 9.87 6.71 11.65%
DPS 5.00 0.00 0.00 0.00 5.00 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 38.47 39.68 43.86 41.75 39.02 44.34 44.42 -9.11%
EPS 4.53 1.60 4.75 4.38 1.79 5.42 3.69 14.60%
DPS 2.86 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 1.2416 1.1994 1.2096 1.1619 1.0993 1.1103 1.0604 11.05%
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 2.08 2.02 2.18 2.89 2.39 1.74 2.08 0.00%
P/EPS 17.68 49.82 20.17 27.56 52.15 14.18 25.04 -20.65%
EY 5.66 2.01 4.96 3.63 1.92 7.05 3.99 26.16%
DY 3.57 0.00 0.00 0.00 2.94 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 1.98 2.06 1.86 2.19 2.68 2.06 1.72 9.81%
P/EPS 16.79 50.89 17.22 20.86 58.28 16.82 20.72 -13.04%
EY 5.95 1.97 5.81 4.79 1.72 5.95 4.83 14.87%
DY 3.76 0.00 0.00 0.00 2.63 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