[SAPIND] QoQ TTM Result on 31-Jul-2001 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- 9.43%
YoY- -19.26%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 123,380 119,844 115,918 103,958 93,692 86,815 79,411 34.25%
PBT 13,017 11,249 9,096 6,857 6,271 6,620 5,603 75.68%
Tax -1,897 -1,681 -832 -588 -414 -210 807 -
NP 11,120 9,568 8,264 6,269 5,857 6,410 6,410 44.52%
-
NP to SH 11,120 9,568 6,777 4,782 4,370 4,923 5,923 52.36%
-
Tax Rate 14.57% 14.94% 9.15% 8.58% 6.60% 3.17% -14.40% -
Total Cost 112,260 110,276 107,654 97,689 87,835 80,405 73,001 33.33%
-
Net Worth 84,557 80,000 80,799 77,171 74,493 72,660 40,037 64.83%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div 2,000 2,000 1,796 1,796 1,796 1,796 1,603 15.94%
Div Payout % 17.99% 20.90% 26.51% 37.57% 41.11% 36.49% 27.07% -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 84,557 80,000 80,799 77,171 74,493 72,660 40,037 64.83%
NOSH 40,265 40,000 40,000 39,985 40,024 39,923 40,037 0.38%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 9.01% 7.98% 7.13% 6.03% 6.25% 7.38% 8.07% -
ROE 13.15% 11.96% 8.39% 6.20% 5.87% 6.78% 14.79% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 306.42 299.61 289.80 259.99 234.09 217.46 198.34 33.74%
EPS 27.62 23.92 16.94 11.96 10.92 12.33 14.79 51.82%
DPS 5.00 5.00 4.50 4.50 4.50 4.50 4.00 16.08%
NAPS 2.10 2.00 2.02 1.93 1.8612 1.82 1.00 64.21%
Adjusted Per Share Value based on latest NOSH - 39,985
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 169.53 164.68 159.28 142.85 128.74 119.29 109.12 34.24%
EPS 15.28 13.15 9.31 6.57 6.00 6.76 8.14 52.34%
DPS 2.75 2.75 2.47 2.47 2.47 2.47 2.20 16.08%
NAPS 1.1619 1.0993 1.1103 1.0604 1.0236 0.9984 0.5501 64.84%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 2.18 1.70 1.40 1.68 1.16 1.75 1.99 -
P/RPS 0.71 0.57 0.48 0.65 0.50 0.80 1.00 -20.46%
P/EPS 7.89 7.11 8.26 14.05 10.62 14.19 13.45 -29.99%
EY 12.67 14.07 12.10 7.12 9.41 7.05 7.43 42.87%
DY 2.29 2.94 3.21 2.68 3.88 2.57 2.01 9.10%
P/NAPS 1.04 0.85 0.69 0.87 0.62 0.96 1.99 -35.19%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 25/06/02 28/03/02 12/12/01 28/09/01 25/05/01 21/03/01 14/12/00 -
Price 1.65 1.90 1.66 1.39 1.31 1.28 1.80 -
P/RPS 0.54 0.63 0.57 0.53 0.56 0.59 0.91 -29.45%
P/EPS 5.97 7.94 9.80 11.62 12.00 10.38 12.17 -37.88%
EY 16.74 12.59 10.21 8.60 8.33 9.63 8.22 60.87%
DY 3.03 2.63 2.71 3.24 3.44 3.52 2.22 23.11%
P/NAPS 0.79 0.95 0.82 0.72 0.70 0.70 1.80 -42.33%

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