[SAPIND] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -428.82%
YoY- -115.89%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 160,019 155,596 143,873 124,926 109,764 99,669 96,521 40.12%
PBT 18,264 17,880 15,182 13 618 -154 592 885.72%
Tax -6,601 -6,825 -7,030 -1,131 -278 -32 201 -
NP 11,663 11,055 8,152 -1,118 340 -186 793 501.27%
-
NP to SH 11,547 11,055 8,152 -1,118 340 -186 793 497.27%
-
Tax Rate 36.14% 38.17% 46.30% 8,700.00% 44.98% - -33.95% -
Total Cost 148,356 144,541 135,721 126,044 109,424 99,855 95,728 33.95%
-
Net Worth 70,171 95,315 92,143 87,223 88,777 86,004 87,996 -14.01%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 5,191 5,191 5,191 - - - - -
Div Payout % 44.96% 46.96% 63.68% - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 70,171 95,315 92,143 87,223 88,777 86,004 87,996 -14.01%
NOSH 70,171 64,840 64,889 65,581 64,801 65,652 64,703 5.56%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 7.29% 7.10% 5.67% -0.89% 0.31% -0.19% 0.82% -
ROE 16.46% 11.60% 8.85% -1.28% 0.38% -0.22% 0.90% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 228.04 239.97 221.72 190.49 169.39 151.81 149.17 32.73%
EPS 16.46 17.05 12.56 -1.70 0.52 -0.28 1.23 464.55%
DPS 7.40 8.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.47 1.42 1.33 1.37 1.31 1.36 -18.54%
Adjusted Per Share Value based on latest NOSH - 65,581
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 219.88 213.80 197.69 171.66 150.82 136.95 132.63 40.11%
EPS 15.87 15.19 11.20 -1.54 0.47 -0.26 1.09 497.23%
DPS 7.13 7.13 7.13 0.00 0.00 0.00 0.00 -
NAPS 0.9642 1.3097 1.2661 1.1985 1.2199 1.1818 1.2091 -14.01%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.03 0.80 0.68 0.86 0.92 1.10 1.24 -
P/RPS 0.45 0.33 0.31 0.45 0.54 0.72 0.83 -33.53%
P/EPS 6.26 4.69 5.41 -50.45 175.34 -388.27 101.18 -84.38%
EY 15.98 21.31 18.47 -1.98 0.57 -0.26 0.99 539.77%
DY 7.18 10.00 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.54 0.48 0.65 0.67 0.84 0.91 8.61%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 01/09/05 22/06/05 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 -
Price 0.85 0.94 0.54 0.75 0.88 0.94 1.22 -
P/RPS 0.37 0.39 0.24 0.39 0.52 0.62 0.82 -41.19%
P/EPS 5.17 5.51 4.30 -43.99 167.72 -331.79 99.54 -86.10%
EY 19.36 18.14 23.26 -2.27 0.60 -0.30 1.00 622.30%
DY 8.70 8.51 14.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.38 0.56 0.64 0.72 0.90 -3.74%

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