[SAPIND] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 282.8%
YoY- -95.16%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 155,596 143,873 124,926 109,764 99,669 96,521 104,729 30.23%
PBT 17,880 15,182 13 618 -154 592 6,391 98.67%
Tax -6,825 -7,030 -1,131 -278 -32 201 644 -
NP 11,055 8,152 -1,118 340 -186 793 7,035 35.20%
-
NP to SH 11,055 8,152 -1,118 340 -186 793 7,035 35.20%
-
Tax Rate 38.17% 46.30% 8,700.00% 44.98% - -33.95% -10.08% -
Total Cost 144,541 135,721 126,044 109,424 99,855 95,728 97,694 29.87%
-
Net Worth 95,315 92,143 87,223 88,777 86,004 87,996 91,888 2.47%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 5,191 5,191 - - - - 2,082 83.97%
Div Payout % 46.96% 63.68% - - - - 29.60% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 95,315 92,143 87,223 88,777 86,004 87,996 91,888 2.47%
NOSH 64,840 64,889 65,581 64,801 65,652 64,703 42,150 33.29%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 7.10% 5.67% -0.89% 0.31% -0.19% 0.82% 6.72% -
ROE 11.60% 8.85% -1.28% 0.38% -0.22% 0.90% 7.66% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 239.97 221.72 190.49 169.39 151.81 149.17 248.46 -2.29%
EPS 17.05 12.56 -1.70 0.52 -0.28 1.23 16.69 1.43%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 5.00 36.83%
NAPS 1.47 1.42 1.33 1.37 1.31 1.36 2.18 -23.12%
Adjusted Per Share Value based on latest NOSH - 64,801
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 213.74 197.64 171.61 150.78 136.91 132.59 143.86 30.23%
EPS 15.19 11.20 -1.54 0.47 -0.26 1.09 9.66 35.26%
DPS 7.13 7.13 0.00 0.00 0.00 0.00 2.86 83.96%
NAPS 1.3093 1.2658 1.1982 1.2195 1.1814 1.2088 1.2623 2.46%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.80 0.68 0.86 0.92 1.10 1.24 2.01 -
P/RPS 0.33 0.31 0.45 0.54 0.72 0.83 0.81 -45.07%
P/EPS 4.69 5.41 -50.45 175.34 -388.27 101.18 12.04 -46.69%
EY 21.31 18.47 -1.98 0.57 -0.26 0.99 8.30 87.60%
DY 10.00 11.76 0.00 0.00 0.00 0.00 2.49 152.87%
P/NAPS 0.54 0.48 0.65 0.67 0.84 0.91 0.92 -29.91%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 22/06/05 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 16/12/03 -
Price 0.94 0.54 0.75 0.88 0.94 1.22 1.25 -
P/RPS 0.39 0.24 0.39 0.52 0.62 0.82 0.50 -15.27%
P/EPS 5.51 4.30 -43.99 167.72 -331.79 99.54 7.49 -18.52%
EY 18.14 23.26 -2.27 0.60 -0.30 1.00 13.35 22.70%
DY 8.51 14.81 0.00 0.00 0.00 0.00 4.00 65.49%
P/NAPS 0.64 0.38 0.56 0.64 0.72 0.90 0.57 8.03%

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