[SAPIND] QoQ TTM Result on 31-Jan-2003 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 21.88%
YoY- 16.08%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 104,729 109,015 114,784 119,175 119,577 122,973 123,380 -10.32%
PBT 6,391 7,566 10,651 12,976 12,554 14,812 13,017 -37.68%
Tax 644 -539 -1,599 -1,869 -3,441 -2,919 -1,897 -
NP 7,035 7,027 9,052 11,107 9,113 11,893 11,120 -26.24%
-
NP to SH 7,035 7,027 9,052 11,107 9,113 11,893 11,120 -26.24%
-
Tax Rate -10.08% 7.12% 15.01% 14.40% 27.41% 19.71% 14.57% -
Total Cost 97,694 101,988 105,732 108,068 110,464 111,080 112,260 -8.82%
-
Net Worth 91,888 90,949 91,317 90,361 87,288 88,030 84,557 5.68%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 2,082 2,082 2,082 2,082 2,000 2,000 2,000 2.70%
Div Payout % 29.60% 29.63% 23.00% 18.75% 21.95% 16.82% 17.99% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 91,888 90,949 91,317 90,361 87,288 88,030 84,557 5.68%
NOSH 42,150 41,720 41,697 41,641 41,565 40,754 40,265 3.08%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 6.72% 6.45% 7.89% 9.32% 7.62% 9.67% 9.01% -
ROE 7.66% 7.73% 9.91% 12.29% 10.44% 13.51% 13.15% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 248.46 261.30 275.28 286.19 287.68 301.74 306.42 -13.01%
EPS 16.69 16.84 21.71 26.67 21.92 29.18 27.62 -28.45%
DPS 5.00 5.00 4.99 5.00 4.81 5.00 5.00 0.00%
NAPS 2.18 2.18 2.19 2.17 2.10 2.16 2.10 2.51%
Adjusted Per Share Value based on latest NOSH - 41,641
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 143.91 149.80 157.72 163.76 164.31 168.97 169.53 -10.32%
EPS 9.67 9.66 12.44 15.26 12.52 16.34 15.28 -26.22%
DPS 2.86 2.86 2.86 2.86 2.75 2.75 2.75 2.64%
NAPS 1.2626 1.2497 1.2548 1.2416 1.1994 1.2096 1.1619 5.68%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.01 1.72 1.31 1.40 1.40 1.71 2.18 -
P/RPS 0.81 0.66 0.48 0.49 0.49 0.57 0.71 9.15%
P/EPS 12.04 10.21 6.03 5.25 6.39 5.86 7.89 32.44%
EY 8.30 9.79 16.57 19.05 15.66 17.07 12.67 -24.51%
DY 2.49 2.91 3.81 3.57 3.44 2.92 2.29 5.72%
P/NAPS 0.92 0.79 0.60 0.65 0.67 0.79 1.04 -7.82%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 16/12/03 30/09/03 27/06/03 27/03/03 29/11/02 27/09/02 25/06/02 -
Price 1.25 1.74 1.61 1.33 1.43 1.46 1.65 -
P/RPS 0.50 0.67 0.58 0.46 0.50 0.48 0.54 -4.98%
P/EPS 7.49 10.33 7.42 4.99 6.52 5.00 5.97 16.27%
EY 13.35 9.68 13.48 20.05 15.33 19.99 16.74 -13.96%
DY 4.00 2.87 3.10 3.76 3.36 3.42 3.03 20.27%
P/NAPS 0.57 0.80 0.74 0.61 0.68 0.68 0.79 -19.50%

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