[SAPIND] QoQ 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
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 102,309 104,288 103,976 119,285 121,570 124,608 121,540 -10.82%
PBT 4,808 5,694 5,120 12,943 13,588 16,514 14,420 -51.81%
Tax 174 -572 -600 -1,914 -3,174 -3,232 -1,680 -
NP 4,982 5,122 4,520 11,029 10,413 13,282 12,740 -46.43%
-
NP to SH 4,982 5,122 4,520 11,029 10,413 13,282 12,740 -46.43%
-
Tax Rate -3.62% 10.05% 11.72% 14.79% 23.36% 19.57% 11.65% -
Total Cost 97,326 99,166 99,456 108,256 111,157 111,326 108,800 -7.14%
-
Net Worth 91,227 90,928 91,317 89,374 86,184 88,057 84,557 5.17%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - 2,059 - - - -
Div Payout % - - - 18.67% - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 91,227 90,928 91,317 89,374 86,184 88,057 84,557 5.17%
NOSH 41,847 41,710 41,697 41,186 41,040 40,767 40,265 2.59%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 4.87% 4.91% 4.35% 9.25% 8.57% 10.66% 10.48% -
ROE 5.46% 5.63% 4.95% 12.34% 12.08% 15.08% 15.07% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 244.48 250.03 249.36 289.62 296.22 305.66 301.85 -13.07%
EPS 11.91 12.28 10.84 17.68 25.37 32.58 31.64 -47.77%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.18 2.18 2.19 2.17 2.10 2.16 2.10 2.51%
Adjusted Per Share Value based on latest NOSH - 41,641
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 140.54 143.26 142.83 163.86 167.00 171.17 166.96 -10.82%
EPS 6.84 7.04 6.21 15.15 14.30 18.25 17.50 -46.45%
DPS 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
NAPS 1.2532 1.2491 1.2544 1.2277 1.1839 1.2096 1.1616 5.17%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 2.01 1.72 1.31 1.40 1.40 1.71 2.18 -
P/RPS 0.82 0.69 0.53 0.48 0.47 0.56 0.72 9.03%
P/EPS 16.88 14.01 12.08 5.23 5.52 5.25 6.89 81.43%
EY 5.92 7.14 8.27 19.13 18.12 19.05 14.51 -44.90%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.92 0.79 0.60 0.65 0.67 0.79 1.04 -7.82%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 16/12/03 30/09/03 27/06/03 27/03/03 29/11/02 27/09/02 25/06/02 -
Price 1.25 1.74 1.61 1.33 1.43 1.46 1.65 -
P/RPS 0.51 0.70 0.65 0.46 0.48 0.48 0.55 -4.89%
P/EPS 10.50 14.17 14.85 4.97 5.64 4.48 5.21 59.34%
EY 9.53 7.06 6.73 20.13 17.74 22.32 19.18 -37.18%
DY 0.00 0.00 0.00 3.76 0.00 0.00 0.00 -
P/NAPS 0.57 0.80 0.74 0.61 0.68 0.68 0.79 -19.50%

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