[SAPIND] QoQ Annualized Quarter Result on 31-Jul-2001 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- 32.15%
YoY- -3.16%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 121,540 119,844 121,926 118,350 107,396 87,736 84,350 27.65%
PBT 14,420 11,249 11,848 9,388 7,348 5,736 7,368 56.65%
Tax -1,680 -1,680 -828 -756 -816 -1,697 0 -
NP 12,740 9,569 11,020 8,632 6,532 4,039 7,368 44.20%
-
NP to SH 12,740 9,569 11,020 8,632 6,532 4,039 7,368 44.20%
-
Tax Rate 11.65% 14.93% 6.99% 8.05% 11.11% 29.59% 0.00% -
Total Cost 108,800 110,275 110,906 109,718 100,864 83,697 76,982 26.01%
-
Net Worth 84,557 80,075 80,848 77,199 74,493 72,800 74,373 8.95%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 84,557 80,075 80,848 77,199 74,493 72,800 74,373 8.95%
NOSH 40,265 40,037 40,024 40,000 40,024 39,999 39,985 0.46%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 10.48% 7.98% 9.04% 7.29% 6.08% 4.60% 8.73% -
ROE 15.07% 11.95% 13.63% 11.18% 8.77% 5.55% 9.91% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 301.85 299.33 304.63 295.88 268.33 219.34 210.95 27.06%
EPS 31.64 23.90 27.53 21.58 16.32 10.10 18.43 43.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.00 2.02 1.93 1.8612 1.82 1.86 8.45%
Adjusted Per Share Value based on latest NOSH - 39,985
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 166.96 164.63 167.49 162.58 147.53 120.52 115.87 27.65%
EPS 17.50 13.14 15.14 11.86 8.97 5.55 10.12 44.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1616 1.10 1.1106 1.0605 1.0233 1.00 1.0217 8.95%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 2.18 1.70 1.40 1.68 1.16 1.75 1.99 -
P/RPS 0.72 0.57 0.46 0.57 0.43 0.80 0.94 -16.32%
P/EPS 6.89 7.11 5.08 7.78 7.11 17.33 10.80 -25.95%
EY 14.51 14.06 19.67 12.85 14.07 5.77 9.26 35.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.85 0.69 0.87 0.62 0.96 1.07 -1.88%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 25/06/02 28/03/02 12/12/01 28/09/01 25/05/01 21/03/01 14/12/00 -
Price 1.65 1.90 1.66 1.39 1.31 1.28 1.80 -
P/RPS 0.55 0.63 0.54 0.47 0.49 0.58 0.85 -25.24%
P/EPS 5.21 7.95 6.03 6.44 8.03 12.68 9.77 -34.31%
EY 19.18 12.58 16.59 15.53 12.46 7.89 10.24 52.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.95 0.82 0.72 0.70 0.70 0.97 -12.82%

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