[SAPIND] YoY Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 5.91%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 162,008 143,873 96,521 119,285 119,844 87,736 70,413 14.88%
PBT 10,426 15,182 654 12,943 11,249 5,736 4,827 13.68%
Tax -358 -7,031 179 -1,914 -1,680 -1,697 320 -
NP 10,068 8,151 833 11,029 9,569 4,039 5,147 11.82%
-
NP to SH 10,151 8,151 833 11,029 9,569 4,039 5,147 11.97%
-
Tax Rate 3.43% 46.31% -27.37% 14.79% 14.93% 29.59% -6.63% -
Total Cost 151,940 135,722 95,688 108,256 110,275 83,697 65,266 15.10%
-
Net Worth 105,876 100,530 86,974 89,374 80,075 72,800 70,388 7.03%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 3,505 5,188 - 2,059 - - - -
Div Payout % 34.54% 63.66% - 18.67% - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 105,876 100,530 86,974 89,374 80,075 72,800 70,388 7.03%
NOSH 70,116 64,858 63,951 41,186 40,037 39,999 39,993 9.79%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 6.21% 5.67% 0.86% 9.25% 7.98% 4.60% 7.31% -
ROE 9.59% 8.11% 0.96% 12.34% 11.95% 5.55% 7.31% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 231.05 221.83 150.93 289.62 299.33 219.34 176.06 4.63%
EPS 14.47 12.56 1.31 17.68 23.90 10.10 12.87 1.97%
DPS 5.00 8.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.51 1.55 1.36 2.17 2.00 1.82 1.76 -2.51%
Adjusted Per Share Value based on latest NOSH - 41,641
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 222.61 197.69 132.63 163.91 164.68 120.56 96.75 14.88%
EPS 13.95 11.20 1.14 15.15 13.15 5.55 7.07 11.98%
DPS 4.82 7.13 0.00 2.83 0.00 0.00 0.00 -
NAPS 1.4548 1.3814 1.1951 1.2281 1.1003 1.0003 0.9672 7.03%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.75 0.68 1.24 1.40 1.70 1.75 1.95 -
P/RPS 0.32 0.31 0.82 0.48 0.57 0.80 1.11 -18.70%
P/EPS 5.18 5.41 95.20 5.23 7.11 17.33 15.15 -16.36%
EY 19.30 18.48 1.05 19.13 14.06 5.77 6.60 19.56%
DY 6.67 11.76 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.91 0.65 0.85 0.96 1.11 -12.43%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 29/03/05 30/03/04 27/03/03 28/03/02 21/03/01 23/02/00 -
Price 0.70 0.54 1.22 1.33 1.90 1.28 5.95 -
P/RPS 0.30 0.24 0.81 0.46 0.63 0.58 3.38 -33.18%
P/EPS 4.84 4.30 93.66 4.97 7.95 12.68 46.23 -31.32%
EY 20.68 23.27 1.07 20.13 12.58 7.89 2.16 45.66%
DY 7.14 14.81 0.00 3.76 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.90 0.61 0.95 0.70 3.38 -28.25%

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