[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
12-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 27.66%
YoY- 49.57%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 124,608 121,540 119,844 121,926 118,350 107,396 87,736 26.43%
PBT 16,514 14,420 11,249 11,848 9,388 7,348 5,736 102.76%
Tax -3,232 -1,680 -1,680 -828 -756 -816 -1,697 53.82%
NP 13,282 12,740 9,569 11,020 8,632 6,532 4,039 121.61%
-
NP to SH 13,282 12,740 9,569 11,020 8,632 6,532 4,039 121.61%
-
Tax Rate 19.57% 11.65% 14.93% 6.99% 8.05% 11.11% 29.59% -
Total Cost 111,326 108,800 110,275 110,906 109,718 100,864 83,697 21.00%
-
Net Worth 88,057 84,557 80,075 80,848 77,199 74,493 72,800 13.56%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 88,057 84,557 80,075 80,848 77,199 74,493 72,800 13.56%
NOSH 40,767 40,265 40,037 40,024 40,000 40,024 39,999 1.27%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 10.66% 10.48% 7.98% 9.04% 7.29% 6.08% 4.60% -
ROE 15.08% 15.07% 11.95% 13.63% 11.18% 8.77% 5.55% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 305.66 301.85 299.33 304.63 295.88 268.33 219.34 24.83%
EPS 32.58 31.64 23.90 27.53 21.58 16.32 10.10 118.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.10 2.00 2.02 1.93 1.8612 1.82 12.13%
Adjusted Per Share Value based on latest NOSH - 40,000
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 171.22 167.01 164.68 167.54 162.62 147.57 120.56 26.42%
EPS 18.25 17.51 13.15 15.14 11.86 8.98 5.55 121.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.1619 1.1003 1.1109 1.0608 1.0236 1.0003 13.56%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.71 2.18 1.70 1.40 1.68 1.16 1.75 -
P/RPS 0.56 0.72 0.57 0.46 0.57 0.43 0.80 -21.21%
P/EPS 5.25 6.89 7.11 5.08 7.78 7.11 17.33 -54.99%
EY 19.05 14.51 14.06 19.67 12.85 14.07 5.77 122.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.04 0.85 0.69 0.87 0.62 0.96 -12.21%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 27/09/02 25/06/02 28/03/02 12/12/01 28/09/01 25/05/01 21/03/01 -
Price 1.46 1.65 1.90 1.66 1.39 1.31 1.28 -
P/RPS 0.48 0.55 0.63 0.54 0.47 0.49 0.58 -11.88%
P/EPS 4.48 5.21 7.95 6.03 6.44 8.03 12.68 -50.11%
EY 22.32 19.18 12.58 16.59 15.53 12.46 7.89 100.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.95 0.82 0.72 0.70 0.70 -1.91%

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