[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -21.6%
YoY- -5.51%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 104,288 103,976 119,285 121,570 124,608 121,540 119,844 -8.87%
PBT 5,694 5,120 12,943 13,588 16,514 14,420 11,249 -36.56%
Tax -572 -600 -1,914 -3,174 -3,232 -1,680 -1,680 -51.33%
NP 5,122 4,520 11,029 10,413 13,282 12,740 9,569 -34.15%
-
NP to SH 5,122 4,520 11,029 10,413 13,282 12,740 9,569 -34.15%
-
Tax Rate 10.05% 11.72% 14.79% 23.36% 19.57% 11.65% 14.93% -
Total Cost 99,166 99,456 108,256 111,157 111,326 108,800 110,275 -6.85%
-
Net Worth 90,928 91,317 89,374 86,184 88,057 84,557 80,075 8.86%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 2,059 - - - - -
Div Payout % - - 18.67% - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 90,928 91,317 89,374 86,184 88,057 84,557 80,075 8.86%
NOSH 41,710 41,697 41,186 41,040 40,767 40,265 40,037 2.77%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.91% 4.35% 9.25% 8.57% 10.66% 10.48% 7.98% -
ROE 5.63% 4.95% 12.34% 12.08% 15.08% 15.07% 11.95% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 250.03 249.36 289.62 296.22 305.66 301.85 299.33 -11.33%
EPS 12.28 10.84 17.68 25.37 32.58 31.64 23.90 -35.92%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.19 2.17 2.10 2.16 2.10 2.00 5.93%
Adjusted Per Share Value based on latest NOSH - 41,565
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 143.30 142.87 163.91 167.05 171.22 167.01 164.68 -8.87%
EPS 7.04 6.21 15.15 14.31 18.25 17.51 13.15 -34.14%
DPS 0.00 0.00 2.83 0.00 0.00 0.00 0.00 -
NAPS 1.2494 1.2548 1.2281 1.1842 1.21 1.1619 1.1003 8.86%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.72 1.31 1.40 1.40 1.71 2.18 1.70 -
P/RPS 0.69 0.53 0.48 0.47 0.56 0.72 0.57 13.62%
P/EPS 14.01 12.08 5.23 5.52 5.25 6.89 7.11 57.36%
EY 7.14 8.27 19.13 18.12 19.05 14.51 14.06 -36.42%
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.65 0.67 0.79 1.04 0.85 -4.77%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/09/03 27/06/03 27/03/03 29/11/02 27/09/02 25/06/02 28/03/02 -
Price 1.74 1.61 1.33 1.43 1.46 1.65 1.90 -
P/RPS 0.70 0.65 0.46 0.48 0.48 0.55 0.63 7.29%
P/EPS 14.17 14.85 4.97 5.64 4.48 5.21 7.95 47.16%
EY 7.06 6.73 20.13 17.74 22.32 19.18 12.58 -32.03%
DY 0.00 0.00 3.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.61 0.68 0.68 0.79 0.95 -10.85%

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