[SAPIND] QoQ TTM Result on 31-Jan-2001 [#4]

Stock

[SAPIND] SAPURA INDUSTRIAL BHD

Announcement Date

21-Mar-2001

Admission Sponsor

Sponsor

Financial Year

31-Jan-2001

Quarter

31-Jan-2001 [#4]

Profit Trend

QoQ- -16.88%

YoY- -4.35%

Quarter Report

SAPIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
TTM Result
Revenue	115,918	103,958	93,692	86,815	79,411	79,411	74,574	34.07%
YoY %	11.50%	10.96%	7.92%	9.32%	0.00%	6.49%	-	-
Horiz. %	155.44%	139.40%	125.64%	116.41%	106.49%	106.49%	100.00%	-
PBT	9,096	6,857	6,271	6,620	5,603	5,603	5,311	43.00%
YoY %	32.65%	9.34%	-5.27%	18.15%	0.00%	5.50%	-	-
Horiz. %	171.27%	129.11%	118.08%	124.65%	105.50%	105.50%	100.00%	-
Tax	-832	-588	-414	-210	807	807	807	-
YoY %	-41.50%	-42.03%	-97.14%	-126.02%	0.00%	0.00%	-	-
Horiz. %	-103.10%	-72.86%	-51.30%	-26.02%	100.00%	100.00%	100.00%	-
NP	8,264	6,269	5,857	6,410	6,410	6,410	6,118	22.12%
YoY %	31.82%	7.03%	-8.63%	0.00%	0.00%	4.77%	-	-
Horiz. %	135.08%	102.47%	95.73%	104.77%	104.77%	104.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,777	4,782	4,370	4,923	5,923	5,923	5,631	13.10%
YoY %	41.72%	9.43%	-11.23%	-16.88%	0.00%	5.19%	-	-
Horiz. %	120.35%	84.92%	77.61%	87.43%	105.19%	105.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.15%	8.58%	6.60%	3.17%	-14.40%	-14.40%	-15.19%	-
YoY %	6.64%	30.00%	108.20%	122.01%	0.00%	5.20%	-	-
Horiz. %	-60.24%	-56.48%	-43.45%	-20.87%	94.80%	94.80%	100.00%	-
Total Cost	107,654	97,689	87,835	80,405	73,001	73,001	68,456	35.12%
YoY %	10.20%	11.22%	9.24%	10.14%	0.00%	6.64%	-	-
Horiz. %	157.26%	142.70%	128.31%	117.46%	106.64%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,799	77,171	74,493	72,660	40,037	73,167	71,934	8.03%
YoY %	4.70%	3.59%	2.52%	81.48%	-45.28%	1.71%	-	-
Horiz. %	112.32%	107.28%	103.56%	101.01%	55.66%	101.71%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Dividend
Div	1,796	1,796	1,796	1,796	1,603	1,603	1,603	7.85%
YoY %	0.00%	0.00%	0.00%	12.04%	0.00%	0.00%	-	-
Horiz. %	112.04%	112.04%	112.04%	112.04%	100.00%	100.00%	100.00%	-
Div Payout %	26.51%	37.57%	41.11%	36.49%	27.07%	27.07%	28.47%	-
YoY %	-29.44%	-8.61%	12.66%	34.80%	0.00%	-4.92%	-	-
Horiz. %	93.12%	131.96%	144.40%	128.17%	95.08%	95.08%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Equity
Net Worth	80,799	77,171	74,493	72,660	40,037	73,167	71,934	8.03%
YoY %	4.70%	3.59%	2.52%	81.48%	-45.28%	1.71%	-	-
Horiz. %	112.32%	107.28%	103.56%	101.01%	55.66%	101.71%	100.00%	-
NOSH	40,000	39,985	40,024	39,923	40,037	39,982	39,963	0.06%
YoY %	0.04%	-0.10%	0.25%	-0.28%	0.14%	0.05%	-	-
Horiz. %	100.09%	100.06%	100.15%	99.90%	100.19%	100.05%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Ratio Analysis
NP Margin	7.13%	6.03%	6.25%	7.38%	8.07%	8.07%	8.20%	-
YoY %	18.24%	-3.52%	-15.31%	-8.55%	0.00%	-1.59%	-	-
Horiz. %	86.95%	73.54%	76.22%	90.00%	98.41%	98.41%	100.00%	-
ROE	8.39%	6.20%	5.87%	6.78%	14.79%	8.10%	7.83%	-
YoY %	35.32%	5.62%	-13.42%	-54.16%	82.59%	3.45%	-	-
Horiz. %	107.15%	79.18%	74.97%	86.59%	188.89%	103.45%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Per Share
RPS	289.80	259.99	234.09	217.46	198.34	198.61	186.61	33.99%
YoY %	11.47%	11.06%	7.65%	9.64%	-0.14%	6.43%	-	-
Horiz. %	155.30%	139.32%	125.44%	116.53%	106.29%	106.43%	100.00%	-
EPS	16.94	11.96	10.92	12.33	14.79	14.81	14.09	13.02%
YoY %	41.64%	9.52%	-11.44%	-16.63%	-0.14%	5.11%	-	-
Horiz. %	120.23%	84.88%	77.50%	87.51%	104.97%	105.11%	100.00%	-
DPS	4.50	4.50	4.50	4.50	4.00	4.00	4.00	8.14%
YoY %	0.00%	0.00%	0.00%	12.50%	0.00%	0.00%	-	-
Horiz. %	112.50%	112.50%	112.50%	112.50%	100.00%	100.00%	100.00%	-
NAPS	2.02	1.93	1.8612	1.82	1.00	1.83	1.80	7.96%
YoY %	4.66%	3.70%	2.26%	82.00%	-45.36%	1.67%	-	-
Horiz. %	112.22%	107.22%	103.40%	101.11%	55.56%	101.67%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,923
RPS	159.23	142.81	128.70	119.26	109.09	109.09	102.44	34.07%
YoY %	11.50%	10.96%	7.92%	9.32%	0.00%	6.49%	-	-
Horiz. %	155.44%	139.41%	125.63%	116.42%	106.49%	106.49%	100.00%	-
EPS	9.31	6.57	6.00	6.76	8.14	8.14	7.74	13.06%
YoY %	41.70%	9.50%	-11.24%	-16.95%	0.00%	5.17%	-	-
Horiz. %	120.28%	84.88%	77.52%	87.34%	105.17%	105.17%	100.00%	-
DPS	2.47	2.47	2.47	2.47	2.20	2.20	2.20	8.00%
YoY %	0.00%	0.00%	0.00%	12.27%	0.00%	0.00%	-	-
Horiz. %	112.27%	112.27%	112.27%	112.27%	100.00%	100.00%	100.00%	-
NAPS	1.1099	1.0601	1.0233	0.9981	0.55	1.0051	0.9881	8.03%
YoY %	4.70%	3.60%	2.52%	81.47%	-45.28%	1.72%	-	-
Horiz. %	112.33%	107.29%	103.56%	101.01%	55.66%	101.72%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	28/04/00	-
Price	1.40	1.68	1.16	1.75	1.99	2.77	3.78	-
P/RPS	0.48	0.65	0.50	0.80	1.00	1.39	2.03	-61.66%
YoY %	-26.15%	30.00%	-37.50%	-20.00%	-28.06%	-31.53%	-	-
Horiz. %	23.65%	32.02%	24.63%	39.41%	49.26%	68.47%	100.00%	-
P/EPS	8.26	14.05	10.62	14.19	13.45	18.70	26.83	-54.30%
YoY %	-41.21%	32.30%	-25.16%	5.50%	-28.07%	-30.30%	-	-
Horiz. %	30.79%	52.37%	39.58%	52.89%	50.13%	69.70%	100.00%	-
EY	12.10	7.12	9.41	7.05	7.43	5.35	3.73	118.66%
YoY %	69.94%	-24.34%	33.48%	-5.11%	38.88%	43.43%	-	-
Horiz. %	324.40%	190.88%	252.28%	189.01%	199.20%	143.43%	100.00%	-
DY	3.21	2.68	3.88	2.57	2.01	1.44	1.06	108.89%
YoY %	19.78%	-30.93%	50.97%	27.86%	39.58%	35.85%	-	-
Horiz. %	302.83%	252.83%	366.04%	242.45%	189.62%	135.85%	100.00%	-
P/NAPS	0.69	0.87	0.62	0.96	1.99	1.51	2.10	-52.28%
YoY %	-20.69%	40.32%	-35.42%	-51.76%	31.79%	-28.10%	-	-
Horiz. %	32.86%	41.43%	29.52%	45.71%	94.76%	71.90%	100.00%	-

	31/10/01	31/07/01	30/04/01	31/01/01	31/10/00	31/07/00	30/04/00	CAGR
Price Multiplier on Announcement Date
Date	12/12/01	28/09/01	25/05/01	21/03/01	14/12/00	28/09/00	28/06/00	-
Price	1.66	1.39	1.31	1.28	1.80	2.08	2.68	-
P/RPS	0.57	0.53	0.56	0.59	0.91	1.05	1.44	-45.99%
YoY %	7.55%	-5.36%	-5.08%	-35.16%	-13.33%	-27.08%	-	-
Horiz. %	39.58%	36.81%	38.89%	40.97%	63.19%	72.92%	100.00%	-
P/EPS	9.80	11.62	12.00	10.38	12.17	14.04	19.02	-35.65%
YoY %	-15.66%	-3.17%	15.61%	-14.71%	-13.32%	-26.18%	-	-
Horiz. %	51.52%	61.09%	63.09%	54.57%	63.99%	73.82%	100.00%	-
EY	10.21	8.60	8.33	9.63	8.22	7.12	5.26	55.41%
YoY %	18.72%	3.24%	-13.50%	17.15%	15.45%	35.36%	-	-
Horiz. %	194.11%	163.50%	158.37%	183.08%	156.27%	135.36%	100.00%	-
DY	2.71	3.24	3.44	3.52	2.22	1.92	1.49	48.83%
YoY %	-16.36%	-5.81%	-2.27%	58.56%	15.63%	28.86%	-	-
Horiz. %	181.88%	217.45%	230.87%	236.24%	148.99%	128.86%	100.00%	-
P/NAPS	0.82	0.72	0.70	0.70	1.80	1.14	1.49	-32.77%
YoY %	13.89%	2.86%	0.00%	-61.11%	57.89%	-23.49%	-	-
Horiz. %	55.03%	48.32%	46.98%	46.98%	120.81%	76.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos