[SAPIND] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 6.95%
YoY- 148.7%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 114,784 119,175 119,577 122,973 123,380 119,844 115,918 -0.65%
PBT 10,651 12,976 12,554 14,812 13,017 11,249 9,096 11.12%
Tax -1,599 -1,869 -3,441 -2,919 -1,897 -1,681 -832 54.76%
NP 9,052 11,107 9,113 11,893 11,120 9,568 8,264 6.27%
-
NP to SH 9,052 11,107 9,113 11,893 11,120 9,568 6,777 21.34%
-
Tax Rate 15.01% 14.40% 27.41% 19.71% 14.57% 14.94% 9.15% -
Total Cost 105,732 108,068 110,464 111,080 112,260 110,276 107,654 -1.19%
-
Net Worth 91,317 90,361 87,288 88,030 84,557 80,000 80,799 8.52%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 2,082 2,082 2,000 2,000 2,000 2,000 1,796 10.38%
Div Payout % 23.00% 18.75% 21.95% 16.82% 17.99% 20.90% 26.51% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 91,317 90,361 87,288 88,030 84,557 80,000 80,799 8.52%
NOSH 41,697 41,641 41,565 40,754 40,265 40,000 40,000 2.81%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 7.89% 9.32% 7.62% 9.67% 9.01% 7.98% 7.13% -
ROE 9.91% 12.29% 10.44% 13.51% 13.15% 11.96% 8.39% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 275.28 286.19 287.68 301.74 306.42 299.61 289.80 -3.37%
EPS 21.71 26.67 21.92 29.18 27.62 23.92 16.94 18.03%
DPS 4.99 5.00 4.81 5.00 5.00 5.00 4.50 7.15%
NAPS 2.19 2.17 2.10 2.16 2.10 2.00 2.02 5.55%
Adjusted Per Share Value based on latest NOSH - 40,754
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 157.72 163.76 164.31 168.97 169.53 164.68 159.28 -0.65%
EPS 12.44 15.26 12.52 16.34 15.28 13.15 9.31 21.37%
DPS 2.86 2.86 2.75 2.75 2.75 2.75 2.47 10.29%
NAPS 1.2548 1.2416 1.1994 1.2096 1.1619 1.0993 1.1103 8.52%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.31 1.40 1.40 1.71 2.18 1.70 1.40 -
P/RPS 0.48 0.49 0.49 0.57 0.71 0.57 0.48 0.00%
P/EPS 6.03 5.25 6.39 5.86 7.89 7.11 8.26 -18.97%
EY 16.57 19.05 15.66 17.07 12.67 14.07 12.10 23.38%
DY 3.81 3.57 3.44 2.92 2.29 2.94 3.21 12.13%
P/NAPS 0.60 0.65 0.67 0.79 1.04 0.85 0.69 -8.91%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 27/03/03 29/11/02 27/09/02 25/06/02 28/03/02 12/12/01 -
Price 1.61 1.33 1.43 1.46 1.65 1.90 1.66 -
P/RPS 0.58 0.46 0.50 0.48 0.54 0.63 0.57 1.16%
P/EPS 7.42 4.99 6.52 5.00 5.97 7.94 9.80 -16.97%
EY 13.48 20.05 15.33 19.99 16.74 12.59 10.21 20.41%
DY 3.10 3.76 3.36 3.42 3.03 2.63 2.71 9.40%
P/NAPS 0.74 0.61 0.68 0.68 0.79 0.95 0.82 -6.63%

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