[SAPIND] YoY 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
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 177,026 163,828 124,926 104,729 119,577 115,918 79,411 14.28%
PBT 1,936 19,145 13 6,391 12,554 9,096 5,603 -16.22%
Tax -1,406 -6,394 -1,131 644 -3,441 -832 807 -
NP 530 12,751 -1,118 7,035 9,113 8,264 6,410 -33.98%
-
NP to SH 2,050 12,315 -1,118 7,035 9,113 6,777 5,923 -16.20%
-
Tax Rate 72.62% 33.40% 8,700.00% -10.08% 27.41% 9.15% -14.40% -
Total Cost 176,496 151,077 126,044 97,694 110,464 107,654 73,001 15.84%
-
Net Worth 112,185 100,826 87,223 91,888 87,288 80,799 40,037 18.72%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 3,628 5,191 - 2,082 2,000 1,796 1,603 14.57%
Div Payout % 177.01% 42.15% - 29.60% 21.95% 26.51% 27.07% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 112,185 100,826 87,223 91,888 87,288 80,799 40,037 18.72%
NOSH 72,847 72,537 65,581 42,150 41,565 40,000 40,037 10.48%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 0.30% 7.78% -0.89% 6.72% 7.62% 7.13% 8.07% -
ROE 1.83% 12.21% -1.28% 7.66% 10.44% 8.39% 14.79% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 243.01 225.85 190.49 248.46 287.68 289.80 198.34 3.44%
EPS 2.81 16.98 -1.70 16.69 21.92 16.94 14.79 -24.16%
DPS 5.00 7.16 0.00 5.00 4.81 4.50 4.00 3.78%
NAPS 1.54 1.39 1.33 2.18 2.10 2.02 1.00 7.45%
Adjusted Per Share Value based on latest NOSH - 42,150
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 243.18 225.05 171.61 143.86 164.26 159.23 109.09 14.28%
EPS 2.82 16.92 -1.54 9.66 12.52 9.31 8.14 -16.18%
DPS 4.98 7.13 0.00 2.86 2.75 2.47 2.20 14.57%
NAPS 1.5411 1.385 1.1982 1.2623 1.1991 1.1099 0.55 18.72%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.58 0.87 0.86 2.01 1.40 1.40 1.99 -
P/RPS 0.24 0.39 0.45 0.81 0.49 0.48 1.00 -21.15%
P/EPS 20.61 5.12 -50.45 12.04 6.39 8.26 13.45 7.36%
EY 4.85 19.51 -1.98 8.30 15.66 12.10 7.43 -6.85%
DY 8.62 8.23 0.00 2.49 3.44 3.21 2.01 27.44%
P/NAPS 0.38 0.63 0.65 0.92 0.67 0.69 1.99 -24.10%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 20/12/06 24/01/06 16/12/04 16/12/03 29/11/02 12/12/01 14/12/00 -
Price 0.57 0.70 0.75 1.25 1.43 1.66 1.80 -
P/RPS 0.23 0.31 0.39 0.50 0.50 0.57 0.91 -20.47%
P/EPS 20.26 4.12 -43.99 7.49 6.52 9.80 12.17 8.86%
EY 4.94 24.25 -2.27 13.35 15.33 10.21 8.22 -8.13%
DY 8.77 10.22 0.00 4.00 3.36 2.71 2.22 25.71%
P/NAPS 0.37 0.50 0.56 0.57 0.68 0.82 1.80 -23.16%

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