[SAPIND] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 0.11%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 109,764 99,669 96,521 104,729 109,015 114,784 119,175 -5.34%
PBT 618 -154 592 6,391 7,566 10,651 12,976 -86.88%
Tax -278 -32 201 644 -539 -1,599 -1,869 -71.95%
NP 340 -186 793 7,035 7,027 9,052 11,107 -90.23%
-
NP to SH 340 -186 793 7,035 7,027 9,052 11,107 -90.23%
-
Tax Rate 44.98% - -33.95% -10.08% 7.12% 15.01% 14.40% -
Total Cost 109,424 99,855 95,728 97,694 101,988 105,732 108,068 0.83%
-
Net Worth 88,777 86,004 87,996 91,888 90,949 91,317 90,361 -1.17%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - 2,082 2,082 2,082 2,082 -
Div Payout % - - - 29.60% 29.63% 23.00% 18.75% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 88,777 86,004 87,996 91,888 90,949 91,317 90,361 -1.17%
NOSH 64,801 65,652 64,703 42,150 41,720 41,697 41,641 34.32%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 0.31% -0.19% 0.82% 6.72% 6.45% 7.89% 9.32% -
ROE 0.38% -0.22% 0.90% 7.66% 7.73% 9.91% 12.29% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 169.39 151.81 149.17 248.46 261.30 275.28 286.19 -29.52%
EPS 0.52 -0.28 1.23 16.69 16.84 21.71 26.67 -92.77%
DPS 0.00 0.00 0.00 5.00 5.00 4.99 5.00 -
NAPS 1.37 1.31 1.36 2.18 2.18 2.19 2.17 -26.42%
Adjusted Per Share Value based on latest NOSH - 42,150
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 150.82 136.95 132.63 143.91 149.80 157.72 163.76 -5.34%
EPS 0.47 -0.26 1.09 9.67 9.66 12.44 15.26 -90.19%
DPS 0.00 0.00 0.00 2.86 2.86 2.86 2.86 -
NAPS 1.2199 1.1818 1.2091 1.2626 1.2497 1.2548 1.2416 -1.16%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.92 1.10 1.24 2.01 1.72 1.31 1.40 -
P/RPS 0.54 0.72 0.83 0.81 0.66 0.48 0.49 6.69%
P/EPS 175.34 -388.27 101.18 12.04 10.21 6.03 5.25 939.30%
EY 0.57 -0.26 0.99 8.30 9.79 16.57 19.05 -90.38%
DY 0.00 0.00 0.00 2.49 2.91 3.81 3.57 -
P/NAPS 0.67 0.84 0.91 0.92 0.79 0.60 0.65 2.04%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 21/06/04 30/03/04 16/12/03 30/09/03 27/06/03 27/03/03 -
Price 0.88 0.94 1.22 1.25 1.74 1.61 1.33 -
P/RPS 0.52 0.62 0.82 0.50 0.67 0.58 0.46 8.52%
P/EPS 167.72 -331.79 99.54 7.49 10.33 7.42 4.99 943.72%
EY 0.60 -0.30 1.00 13.35 9.68 13.48 20.05 -90.38%
DY 0.00 0.00 0.00 4.00 2.87 3.10 3.76 -
P/NAPS 0.64 0.72 0.90 0.57 0.80 0.74 0.61 3.25%

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