[SAPIND] QoQ TTM Result on 31-Jan-2002 [#4]

Stock

[SAPIND] SAPURA INDUSTRIAL BHD

Announcement Date

28-Mar-2002

Admission Sponsor

Sponsor

Financial Year

31-Jan-2002

Quarter

31-Jan-2002 [#4]

Profit Trend

QoQ- 41.18%

YoY- 94.35%

Quarter Report

SAPIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
TTM Result
Revenue	119,577	122,973	123,380	119,844	115,918	103,958	93,692	17.60%
YoY %	-2.76%	-0.33%	2.95%	3.39%	11.50%	10.96%	-	-
Horiz. %	127.63%	131.25%	131.69%	127.91%	123.72%	110.96%	100.00%	-
PBT	12,554	14,812	13,017	11,249	9,096	6,857	6,271	58.64%
YoY %	-15.24%	13.79%	15.72%	23.67%	32.65%	9.34%	-	-
Horiz. %	200.19%	236.20%	207.57%	179.38%	145.05%	109.34%	100.00%	-
Tax	-3,441	-2,919	-1,897	-1,681	-832	-588	-414	308.74%
YoY %	-17.88%	-53.87%	-12.85%	-102.04%	-41.50%	-42.03%	-	-
Horiz. %	831.16%	705.07%	458.21%	406.04%	200.97%	142.03%	100.00%	-
NP	9,113	11,893	11,120	9,568	8,264	6,269	5,857	34.16%
YoY %	-23.38%	6.95%	16.22%	15.78%	31.82%	7.03%	-	-
Horiz. %	155.59%	203.06%	189.86%	163.36%	141.10%	107.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,113	11,893	11,120	9,568	6,777	4,782	4,370	63.00%
YoY %	-23.38%	6.95%	16.22%	41.18%	41.72%	9.43%	-	-
Horiz. %	208.54%	272.15%	254.46%	218.95%	155.08%	109.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.41%	19.71%	14.57%	14.94%	9.15%	8.58%	6.60%	-
YoY %	39.07%	35.28%	-2.48%	63.28%	6.64%	30.00%	-	-
Horiz. %	415.30%	298.64%	220.76%	226.36%	138.64%	130.00%	100.00%	-
Total Cost	110,464	111,080	112,260	110,276	107,654	97,689	87,835	16.46%
YoY %	-0.55%	-1.05%	1.80%	2.44%	10.20%	11.22%	-	-
Horiz. %	125.76%	126.46%	127.81%	125.55%	122.56%	111.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	87,288	88,030	84,557	80,000	80,799	77,171	74,493	11.11%
YoY %	-0.84%	4.11%	5.70%	-0.99%	4.70%	3.59%	-	-
Horiz. %	117.18%	118.17%	113.51%	107.39%	108.47%	103.59%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Dividend
Div	2,000	2,000	2,000	2,000	1,796	1,796	1,796	7.41%
YoY %	0.00%	0.00%	0.00%	11.36%	0.00%	0.00%	-	-
Horiz. %	111.36%	111.36%	111.36%	111.36%	100.00%	100.00%	100.00%	-
Div Payout %	21.95%	16.82%	17.99%	20.90%	26.51%	37.57%	41.11%	-
YoY %	30.50%	-6.50%	-13.92%	-21.16%	-29.44%	-8.61%	-	-
Horiz. %	53.39%	40.91%	43.76%	50.84%	64.49%	91.39%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Equity
Net Worth	87,288	88,030	84,557	80,000	80,799	77,171	74,493	11.11%
YoY %	-0.84%	4.11%	5.70%	-0.99%	4.70%	3.59%	-	-
Horiz. %	117.18%	118.17%	113.51%	107.39%	108.47%	103.59%	100.00%	-
NOSH	41,565	40,754	40,265	40,000	40,000	39,985	40,024	2.54%
YoY %	1.99%	1.21%	0.66%	0.00%	0.04%	-0.10%	-	-
Horiz. %	103.85%	101.82%	100.60%	99.94%	99.94%	99.90%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Ratio Analysis
NP Margin	7.62%	9.67%	9.01%	7.98%	7.13%	6.03%	6.25%	-
YoY %	-21.20%	7.33%	12.91%	11.92%	18.24%	-3.52%	-	-
Horiz. %	121.92%	154.72%	144.16%	127.68%	114.08%	96.48%	100.00%	-
ROE	10.44%	13.51%	13.15%	11.96%	8.39%	6.20%	5.87%	-
YoY %	-22.72%	2.74%	9.95%	42.55%	35.32%	5.62%	-	-
Horiz. %	177.85%	230.15%	224.02%	203.75%	142.93%	105.62%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Per Share
RPS	287.68	301.74	306.42	299.61	289.80	259.99	234.09	14.68%
YoY %	-4.66%	-1.53%	2.27%	3.39%	11.47%	11.06%	-	-
Horiz. %	122.89%	128.90%	130.90%	127.99%	123.80%	111.06%	100.00%	-
EPS	21.92	29.18	27.62	23.92	16.94	11.96	10.92	58.92%
YoY %	-24.88%	5.65%	15.47%	41.20%	41.64%	9.52%	-	-
Horiz. %	200.73%	267.22%	252.93%	219.05%	155.13%	109.52%	100.00%	-
DPS	4.81	5.00	5.00	5.00	4.50	4.50	4.50	4.52%
YoY %	-3.80%	0.00%	0.00%	11.11%	0.00%	0.00%	-	-
Horiz. %	106.89%	111.11%	111.11%	111.11%	100.00%	100.00%	100.00%	-
NAPS	2.10	2.16	2.10	2.00	2.02	1.93	1.8612	8.35%
YoY %	-2.78%	2.86%	5.00%	-0.99%	4.66%	3.70%	-	-
Horiz. %	112.83%	116.05%	112.83%	107.46%	108.53%	103.70%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Adjusted Per Share Value based on latest NOSH - 40,000
RPS	164.31	168.97	169.53	164.68	159.28	142.85	128.74	17.60%
YoY %	-2.76%	-0.33%	2.95%	3.39%	11.50%	10.96%	-	-
Horiz. %	127.63%	131.25%	131.68%	127.92%	123.72%	110.96%	100.00%	-
EPS	12.52	16.34	15.28	13.15	9.31	6.57	6.00	63.07%
YoY %	-23.38%	6.94%	16.20%	41.25%	41.70%	9.50%	-	-
Horiz. %	208.67%	272.33%	254.67%	219.17%	155.17%	109.50%	100.00%	-
DPS	2.75	2.75	2.75	2.75	2.47	2.47	2.47	7.40%
YoY %	0.00%	0.00%	0.00%	11.34%	0.00%	0.00%	-	-
Horiz. %	111.34%	111.34%	111.34%	111.34%	100.00%	100.00%	100.00%	-
NAPS	1.1994	1.2096	1.1619	1.0993	1.1103	1.0604	1.0236	11.11%
YoY %	-0.84%	4.11%	5.69%	-0.99%	4.71%	3.60%	-	-
Horiz. %	117.17%	118.17%	113.51%	107.40%	108.47%	103.60%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	-
Price	1.40	1.71	2.18	1.70	1.40	1.68	1.16	-
P/RPS	0.49	0.57	0.71	0.57	0.48	0.65	0.50	-1.33%
YoY %	-14.04%	-19.72%	24.56%	18.75%	-26.15%	30.00%	-	-
Horiz. %	98.00%	114.00%	142.00%	114.00%	96.00%	130.00%	100.00%	-
P/EPS	6.39	5.86	7.89	7.11	8.26	14.05	10.62	-28.66%
YoY %	9.04%	-25.73%	10.97%	-13.92%	-41.21%	32.30%	-	-
Horiz. %	60.17%	55.18%	74.29%	66.95%	77.78%	132.30%	100.00%	-
EY	15.66	17.07	12.67	14.07	12.10	7.12	9.41	40.30%
YoY %	-8.26%	34.73%	-9.95%	16.28%	69.94%	-24.34%	-	-
Horiz. %	166.42%	181.40%	134.64%	149.52%	128.59%	75.66%	100.00%	-
DY	3.44	2.92	2.29	2.94	3.21	2.68	3.88	-7.69%
YoY %	17.81%	27.51%	-22.11%	-8.41%	19.78%	-30.93%	-	-
Horiz. %	88.66%	75.26%	59.02%	75.77%	82.73%	69.07%	100.00%	-
P/NAPS	0.67	0.79	1.04	0.85	0.69	0.87	0.62	5.29%
YoY %	-15.19%	-24.04%	22.35%	23.19%	-20.69%	40.32%	-	-
Horiz. %	108.06%	127.42%	167.74%	137.10%	111.29%	140.32%	100.00%	-

	31/10/02	31/07/02	30/04/02	31/01/02	31/10/01	31/07/01	30/04/01	CAGR
Price Multiplier on Announcement Date
Date	29/11/02	27/09/02	25/06/02	28/03/02	12/12/01	28/09/01	25/05/01	-
Price	1.43	1.46	1.65	1.90	1.66	1.39	1.31	-
P/RPS	0.50	0.48	0.54	0.63	0.57	0.53	0.56	-7.25%
YoY %	4.17%	-11.11%	-14.29%	10.53%	7.55%	-5.36%	-	-
Horiz. %	89.29%	85.71%	96.43%	112.50%	101.79%	94.64%	100.00%	-
P/EPS	6.52	5.00	5.97	7.94	9.80	11.62	12.00	-33.34%
YoY %	30.40%	-16.25%	-24.81%	-18.98%	-15.66%	-3.17%	-	-
Horiz. %	54.33%	41.67%	49.75%	66.17%	81.67%	96.83%	100.00%	-
EY	15.33	19.99	16.74	12.59	10.21	8.60	8.33	50.00%
YoY %	-23.31%	19.41%	32.96%	23.31%	18.72%	3.24%	-	-
Horiz. %	184.03%	239.98%	200.96%	151.14%	122.57%	103.24%	100.00%	-
DY	3.36	3.42	3.03	2.63	2.71	3.24	3.44	-1.55%
YoY %	-1.75%	12.87%	15.21%	-2.95%	-16.36%	-5.81%	-	-
Horiz. %	97.67%	99.42%	88.08%	76.45%	78.78%	94.19%	100.00%	-
P/NAPS	0.68	0.68	0.79	0.95	0.82	0.72	0.70	-1.90%
YoY %	0.00%	-13.92%	-16.84%	15.85%	13.89%	2.86%	-	-
Horiz. %	97.14%	97.14%	112.86%	135.71%	117.14%	102.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos