[SAPIND] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 16.22%
YoY- 154.46%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 119,175 119,577 122,973 123,380 119,844 115,918 103,958 9.50%
PBT 12,976 12,554 14,812 13,017 11,249 9,096 6,857 52.81%
Tax -1,869 -3,441 -2,919 -1,897 -1,681 -832 -588 115.72%
NP 11,107 9,113 11,893 11,120 9,568 8,264 6,269 46.26%
-
NP to SH 11,107 9,113 11,893 11,120 9,568 6,777 4,782 75.11%
-
Tax Rate 14.40% 27.41% 19.71% 14.57% 14.94% 9.15% 8.58% -
Total Cost 108,068 110,464 111,080 112,260 110,276 107,654 97,689 6.94%
-
Net Worth 90,361 87,288 88,030 84,557 80,000 80,799 77,171 11.06%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 2,082 2,000 2,000 2,000 2,000 1,796 1,796 10.32%
Div Payout % 18.75% 21.95% 16.82% 17.99% 20.90% 26.51% 37.57% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 90,361 87,288 88,030 84,557 80,000 80,799 77,171 11.06%
NOSH 41,641 41,565 40,754 40,265 40,000 40,000 39,985 2.73%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 9.32% 7.62% 9.67% 9.01% 7.98% 7.13% 6.03% -
ROE 12.29% 10.44% 13.51% 13.15% 11.96% 8.39% 6.20% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 286.19 287.68 301.74 306.42 299.61 289.80 259.99 6.59%
EPS 26.67 21.92 29.18 27.62 23.92 16.94 11.96 70.43%
DPS 5.00 4.81 5.00 5.00 5.00 4.50 4.50 7.25%
NAPS 2.17 2.10 2.16 2.10 2.00 2.02 1.93 8.10%
Adjusted Per Share Value based on latest NOSH - 40,265
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 163.76 164.31 168.97 169.53 164.68 159.28 142.85 9.50%
EPS 15.26 12.52 16.34 15.28 13.15 9.31 6.57 75.11%
DPS 2.86 2.75 2.75 2.75 2.75 2.47 2.47 10.23%
NAPS 1.2416 1.1994 1.2096 1.1619 1.0993 1.1103 1.0604 11.05%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.40 1.40 1.71 2.18 1.70 1.40 1.68 -
P/RPS 0.49 0.49 0.57 0.71 0.57 0.48 0.65 -17.12%
P/EPS 5.25 6.39 5.86 7.89 7.11 8.26 14.05 -48.02%
EY 19.05 15.66 17.07 12.67 14.07 12.10 7.12 92.38%
DY 3.57 3.44 2.92 2.29 2.94 3.21 2.68 21.00%
P/NAPS 0.65 0.67 0.79 1.04 0.85 0.69 0.87 -17.61%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/03/03 29/11/02 27/09/02 25/06/02 28/03/02 12/12/01 28/09/01 -
Price 1.33 1.43 1.46 1.65 1.90 1.66 1.39 -
P/RPS 0.46 0.50 0.48 0.54 0.63 0.57 0.53 -8.98%
P/EPS 4.99 6.52 5.00 5.97 7.94 9.80 11.62 -42.99%
EY 20.05 15.33 19.99 16.74 12.59 10.21 8.60 75.55%
DY 3.76 3.36 3.42 3.03 2.63 2.71 3.24 10.40%
P/NAPS 0.61 0.68 0.68 0.79 0.95 0.82 0.72 -10.43%

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