[SAPIND] QoQ TTM Result on 31-Jul-2000 [#2]

Announcement Date
28-Sep-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2000 [#2]
Profit Trend
QoQ- 5.19%
YoY- 234.26%
Quarter Report
View:
Show?
TTM Result
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Revenue 93,692 86,815 79,411 79,411 74,574 70,413 65,312 -0.36%
PBT 6,271 6,620 5,603 5,603 5,311 4,827 5,383 -0.15%
Tax -414 -210 807 807 807 807 251 -
NP 5,857 6,410 6,410 6,410 6,118 5,634 5,634 -0.03%
-
NP to SH 4,370 4,923 5,923 5,923 5,631 5,147 5,398 0.21%
-
Tax Rate 6.60% 3.17% -14.40% -14.40% -15.19% -16.72% -4.66% -
Total Cost 87,835 80,405 73,001 73,001 68,456 64,779 59,678 -0.39%
-
Net Worth 74,493 72,660 40,037 73,167 71,934 70,546 0 -100.00%
Dividend
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Div 1,796 1,796 1,603 1,603 1,603 1,603 600 -1.10%
Div Payout % 41.11% 36.49% 27.07% 27.07% 28.47% 31.15% 11.12% -
Equity
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Net Worth 74,493 72,660 40,037 73,167 71,934 70,546 0 -100.00%
NOSH 40,024 39,923 40,037 39,982 39,963 40,083 40,020 -0.00%
Ratio Analysis
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
NP Margin 6.25% 7.38% 8.07% 8.07% 8.20% 8.00% 8.63% -
ROE 5.87% 6.78% 14.79% 8.10% 7.83% 7.30% 0.00% -
Per Share
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 234.09 217.46 198.34 198.61 186.61 175.67 163.20 -0.36%
EPS 10.92 12.33 14.79 14.81 14.09 12.84 13.49 0.21%
DPS 4.50 4.50 4.00 4.00 4.00 4.00 1.50 -1.10%
NAPS 1.8612 1.82 1.00 1.83 1.80 1.76 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,982
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
RPS 128.74 119.29 109.12 109.12 102.47 96.75 89.74 -0.36%
EPS 6.00 6.76 8.14 8.14 7.74 7.07 7.42 0.21%
DPS 2.47 2.47 2.20 2.20 2.20 2.20 0.82 -1.11%
NAPS 1.0236 0.9984 0.5501 1.0054 0.9884 0.9694 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 - -
Price 1.16 1.75 1.99 2.77 3.78 1.95 0.00 -
P/RPS 0.50 0.80 1.00 1.39 2.03 1.11 0.00 -100.00%
P/EPS 10.62 14.19 13.45 18.70 26.83 15.19 0.00 -100.00%
EY 9.41 7.05 7.43 5.35 3.73 6.58 0.00 -100.00%
DY 3.88 2.57 2.01 1.44 1.06 2.05 0.00 -100.00%
P/NAPS 0.62 0.96 1.99 1.51 2.10 1.11 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 31/10/99 CAGR
Date 25/05/01 21/03/01 14/12/00 28/09/00 28/06/00 - - -
Price 1.31 1.28 1.80 2.08 2.68 0.00 0.00 -
P/RPS 0.56 0.59 0.91 1.05 1.44 0.00 0.00 -100.00%
P/EPS 12.00 10.38 12.17 14.04 19.02 0.00 0.00 -100.00%
EY 8.33 9.63 8.22 7.12 5.26 0.00 0.00 -100.00%
DY 3.44 3.52 2.22 1.92 1.49 0.00 0.00 -100.00%
P/NAPS 0.70 0.70 1.80 1.14 1.49 0.00 0.00 -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

Post a Comment