[SAPIND] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -23.38%
YoY- 34.47%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 109,015 114,784 119,175 119,577 122,973 123,380 119,844 -6.13%
PBT 7,566 10,651 12,976 12,554 14,812 13,017 11,249 -23.28%
Tax -539 -1,599 -1,869 -3,441 -2,919 -1,897 -1,681 -53.25%
NP 7,027 9,052 11,107 9,113 11,893 11,120 9,568 -18.64%
-
NP to SH 7,027 9,052 11,107 9,113 11,893 11,120 9,568 -18.64%
-
Tax Rate 7.12% 15.01% 14.40% 27.41% 19.71% 14.57% 14.94% -
Total Cost 101,988 105,732 108,068 110,464 111,080 112,260 110,276 -5.08%
-
Net Worth 90,949 91,317 90,361 87,288 88,030 84,557 80,000 8.95%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 2,082 2,082 2,082 2,000 2,000 2,000 2,000 2.72%
Div Payout % 29.63% 23.00% 18.75% 21.95% 16.82% 17.99% 20.90% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 90,949 91,317 90,361 87,288 88,030 84,557 80,000 8.95%
NOSH 41,720 41,697 41,641 41,565 40,754 40,265 40,000 2.85%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 6.45% 7.89% 9.32% 7.62% 9.67% 9.01% 7.98% -
ROE 7.73% 9.91% 12.29% 10.44% 13.51% 13.15% 11.96% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 261.30 275.28 286.19 287.68 301.74 306.42 299.61 -8.74%
EPS 16.84 21.71 26.67 21.92 29.18 27.62 23.92 -20.91%
DPS 5.00 4.99 5.00 4.81 5.00 5.00 5.00 0.00%
NAPS 2.18 2.19 2.17 2.10 2.16 2.10 2.00 5.93%
Adjusted Per Share Value based on latest NOSH - 41,565
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 149.75 157.68 163.71 164.26 168.93 169.49 164.63 -6.13%
EPS 9.65 12.43 15.26 12.52 16.34 15.28 13.14 -18.64%
DPS 2.86 2.86 2.86 2.75 2.75 2.75 2.75 2.65%
NAPS 1.2494 1.2544 1.2413 1.1991 1.2093 1.1616 1.0989 8.95%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.72 1.31 1.40 1.40 1.71 2.18 1.70 -
P/RPS 0.66 0.48 0.49 0.49 0.57 0.71 0.57 10.29%
P/EPS 10.21 6.03 5.25 6.39 5.86 7.89 7.11 27.36%
EY 9.79 16.57 19.05 15.66 17.07 12.67 14.07 -21.52%
DY 2.91 3.81 3.57 3.44 2.92 2.29 2.94 -0.68%
P/NAPS 0.79 0.60 0.65 0.67 0.79 1.04 0.85 -4.77%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 27/06/03 27/03/03 29/11/02 27/09/02 25/06/02 28/03/02 -
Price 1.74 1.61 1.33 1.43 1.46 1.65 1.90 -
P/RPS 0.67 0.58 0.46 0.50 0.48 0.54 0.63 4.20%
P/EPS 10.33 7.42 4.99 6.52 5.00 5.97 7.94 19.23%
EY 9.68 13.48 20.05 15.33 19.99 16.74 12.59 -16.11%
DY 2.87 3.10 3.76 3.36 3.42 3.03 2.63 6.01%
P/NAPS 0.80 0.74 0.61 0.68 0.68 0.79 0.95 -10.85%

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