[SAPIND] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -22.37%
YoY- -40.91%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 184,518 160,019 109,764 109,015 122,973 103,958 79,411 15.07%
PBT 5,155 18,264 618 7,566 14,812 6,857 5,603 -1.37%
Tax -861 -6,601 -278 -539 -2,919 -588 807 -
NP 4,294 11,663 340 7,027 11,893 6,269 6,410 -6.45%
-
NP to SH 5,156 11,547 340 7,027 11,893 4,782 5,923 -2.28%
-
Tax Rate 16.70% 36.14% 44.98% 7.12% 19.71% 8.58% -14.40% -
Total Cost 180,224 148,356 109,424 101,988 111,080 97,689 73,001 16.24%
-
Net Worth 117,818 70,171 88,777 90,949 88,030 77,171 73,167 8.25%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 3,628 5,191 - 2,082 2,000 1,796 1,603 14.57%
Div Payout % 70.38% 44.96% - 29.63% 16.82% 37.57% 27.07% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 117,818 70,171 88,777 90,949 88,030 77,171 73,167 8.25%
NOSH 72,727 70,171 64,801 41,720 40,754 39,985 39,982 10.48%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 2.33% 7.29% 0.31% 6.45% 9.67% 6.03% 8.07% -
ROE 4.38% 16.46% 0.38% 7.73% 13.51% 6.20% 8.10% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 253.71 228.04 169.39 261.30 301.74 259.99 198.61 4.16%
EPS 7.09 16.46 0.52 16.84 29.18 11.96 14.81 -11.54%
DPS 5.00 7.40 0.00 5.00 5.00 4.50 4.00 3.78%
NAPS 1.62 1.00 1.37 2.18 2.16 1.93 1.83 -2.01%
Adjusted Per Share Value based on latest NOSH - 41,720
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 253.54 219.88 150.82 149.80 168.97 142.85 109.12 15.07%
EPS 7.08 15.87 0.47 9.66 16.34 6.57 8.14 -2.29%
DPS 4.99 7.13 0.00 2.86 2.75 2.47 2.20 14.61%
NAPS 1.6189 0.9642 1.2199 1.2497 1.2096 1.0604 1.0054 8.25%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.70 1.03 0.92 1.72 1.71 1.68 2.77 -
P/RPS 0.28 0.45 0.54 0.66 0.57 0.65 1.39 -23.42%
P/EPS 9.87 6.26 175.34 10.21 5.86 14.05 18.70 -10.09%
EY 10.13 15.98 0.57 9.79 17.07 7.12 5.35 11.22%
DY 7.14 7.18 0.00 2.91 2.92 2.68 1.44 30.56%
P/NAPS 0.43 1.03 0.67 0.79 0.79 0.87 1.51 -18.88%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 05/09/06 01/09/05 24/09/04 30/09/03 27/09/02 28/09/01 28/09/00 -
Price 0.65 0.85 0.88 1.74 1.46 1.39 2.08 -
P/RPS 0.26 0.37 0.52 0.67 0.48 0.53 1.05 -20.74%
P/EPS 9.17 5.17 167.72 10.33 5.00 11.62 14.04 -6.85%
EY 10.91 19.36 0.60 9.68 19.99 8.60 7.12 7.36%
DY 7.69 8.70 0.00 2.87 3.42 3.24 1.92 26.00%
P/NAPS 0.40 0.85 0.64 0.80 0.68 0.72 1.14 -16.01%

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