[SAPIND] YoY TTM Result on 30-Apr-2002 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 16.22%
YoY- 154.46%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 155,596 99,669 114,784 123,380 93,692 74,574 43,764 -1.33%
PBT 17,880 -154 10,651 13,017 6,271 5,311 -3,330 -
Tax -6,825 -32 -1,599 -1,897 -414 807 5,032 -
NP 11,055 -186 9,052 11,120 5,857 6,118 1,702 -1.96%
-
NP to SH 11,055 -186 9,052 11,120 4,370 5,631 -3,180 -
-
Tax Rate 38.17% - 15.01% 14.57% 6.60% -15.19% - -
Total Cost 144,541 99,855 105,732 112,260 87,835 68,456 42,062 -1.30%
-
Net Worth 95,315 86,004 91,317 84,557 74,493 71,934 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 5,191 - 2,082 2,000 1,796 1,603 600 -2.26%
Div Payout % 46.96% - 23.00% 17.99% 41.11% 28.47% 0.00% -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 95,315 86,004 91,317 84,557 74,493 71,934 0 -100.00%
NOSH 64,840 65,652 41,697 40,265 40,024 39,963 39,953 -0.51%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 7.10% -0.19% 7.89% 9.01% 6.25% 8.20% 3.89% -
ROE 11.60% -0.22% 9.91% 13.15% 5.87% 7.83% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 239.97 151.81 275.28 306.42 234.09 186.61 109.54 -0.83%
EPS 17.05 -0.28 21.71 27.62 10.92 14.09 -7.96 -
DPS 8.00 0.00 4.99 5.00 4.50 4.00 1.50 -1.76%
NAPS 1.47 1.31 2.19 2.10 1.8612 1.80 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,265
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 213.80 136.95 157.72 169.53 128.74 102.47 60.14 -1.33%
EPS 15.19 -0.26 12.44 15.28 6.00 7.74 -4.37 -
DPS 7.13 0.00 2.86 2.75 2.47 2.20 0.82 -2.27%
NAPS 1.3097 1.1818 1.2548 1.1619 1.0236 0.9884 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 0.80 1.10 1.31 2.18 1.16 3.78 0.00 -
P/RPS 0.33 0.72 0.48 0.71 0.50 2.03 0.00 -100.00%
P/EPS 4.69 -388.27 6.03 7.89 10.62 26.83 0.00 -100.00%
EY 21.31 -0.26 16.57 12.67 9.41 3.73 0.00 -100.00%
DY 10.00 0.00 3.81 2.29 3.88 1.06 0.00 -100.00%
P/NAPS 0.54 0.84 0.60 1.04 0.62 2.10 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 22/06/05 21/06/04 27/06/03 25/06/02 25/05/01 28/06/00 - -
Price 0.94 0.94 1.61 1.65 1.31 2.68 0.00 -
P/RPS 0.39 0.62 0.58 0.54 0.56 1.44 0.00 -100.00%
P/EPS 5.51 -331.79 7.42 5.97 12.00 19.02 0.00 -100.00%
EY 18.14 -0.30 13.48 16.74 8.33 5.26 0.00 -100.00%
DY 8.51 0.00 3.10 3.03 3.44 1.49 0.00 -100.00%
P/NAPS 0.64 0.72 0.74 0.79 0.70 1.49 0.00 -100.00%

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