[SAPIND] QoQ TTM Result on 31-Oct-2000 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
14-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Oct-2000 [#3]
Profit Trend
QoQ-0.0%
YoY- 9.73%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 103,958 93,692 86,815 79,411 79,411 74,574 70,413 29.68%
PBT 6,857 6,271 6,620 5,603 5,603 5,311 4,827 26.39%
Tax -588 -414 -210 807 807 807 807 -
NP 6,269 5,857 6,410 6,410 6,410 6,118 5,634 7.38%
-
NP to SH 4,782 4,370 4,923 5,923 5,923 5,631 5,147 -4.78%
-
Tax Rate 8.58% 6.60% 3.17% -14.40% -14.40% -15.19% -16.72% -
Total Cost 97,689 87,835 80,405 73,001 73,001 68,456 64,779 31.53%
-
Net Worth 77,171 74,493 72,660 40,037 73,167 71,934 70,546 6.17%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 1,796 1,796 1,796 1,603 1,603 1,603 1,603 7.88%
Div Payout % 37.57% 41.11% 36.49% 27.07% 27.07% 28.47% 31.15% -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 77,171 74,493 72,660 40,037 73,167 71,934 70,546 6.17%
NOSH 39,985 40,024 39,923 40,037 39,982 39,963 40,083 -0.16%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 6.03% 6.25% 7.38% 8.07% 8.07% 8.20% 8.00% -
ROE 6.20% 5.87% 6.78% 14.79% 8.10% 7.83% 7.30% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 259.99 234.09 217.46 198.34 198.61 186.61 175.67 29.90%
EPS 11.96 10.92 12.33 14.79 14.81 14.09 12.84 -4.62%
DPS 4.50 4.50 4.50 4.00 4.00 4.00 4.00 8.17%
NAPS 1.93 1.8612 1.82 1.00 1.83 1.80 1.76 6.34%
Adjusted Per Share Value based on latest NOSH - 40,037
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 142.85 128.74 119.29 109.12 109.12 102.47 96.75 29.69%
EPS 6.57 6.00 6.76 8.14 8.14 7.74 7.07 -4.77%
DPS 2.47 2.47 2.47 2.20 2.20 2.20 2.20 8.03%
NAPS 1.0604 1.0236 0.9984 0.5501 1.0054 0.9884 0.9694 6.16%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 31/01/00 -
Price 1.68 1.16 1.75 1.99 2.77 3.78 1.95 -
P/RPS 0.65 0.50 0.80 1.00 1.39 2.03 1.11 -30.02%
P/EPS 14.05 10.62 14.19 13.45 18.70 26.83 15.19 -5.07%
EY 7.12 9.41 7.05 7.43 5.35 3.73 6.58 5.40%
DY 2.68 3.88 2.57 2.01 1.44 1.06 2.05 19.57%
P/NAPS 0.87 0.62 0.96 1.99 1.51 2.10 1.11 -15.00%
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 28/09/01 25/05/01 21/03/01 14/12/00 28/09/00 28/06/00 - -
Price 1.39 1.31 1.28 1.80 2.08 2.68 0.00 -
P/RPS 0.53 0.56 0.59 0.91 1.05 1.44 0.00 -
P/EPS 11.62 12.00 10.38 12.17 14.04 19.02 0.00 -
EY 8.60 8.33 9.63 8.22 7.12 5.26 0.00 -
DY 3.24 3.44 3.52 2.22 1.92 1.49 0.00 -
P/NAPS 0.72 0.70 0.70 1.80 1.14 1.49 0.00 -

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