[SAPIND] QoQ TTM Result on 31-Oct-2001 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
12-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 41.72%
YoY- 14.42%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 122,973 123,380 119,844 115,918 103,958 93,692 86,815 26.20%
PBT 14,812 13,017 11,249 9,096 6,857 6,271 6,620 71.32%
Tax -2,919 -1,897 -1,681 -832 -588 -414 -210 480.90%
NP 11,893 11,120 9,568 8,264 6,269 5,857 6,410 51.16%
-
NP to SH 11,893 11,120 9,568 6,777 4,782 4,370 4,923 80.33%
-
Tax Rate 19.71% 14.57% 14.94% 9.15% 8.58% 6.60% 3.17% -
Total Cost 111,080 112,260 110,276 107,654 97,689 87,835 80,405 24.11%
-
Net Worth 88,030 84,557 80,000 80,799 77,171 74,493 72,660 13.68%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 2,000 2,000 2,000 1,796 1,796 1,796 1,796 7.45%
Div Payout % 16.82% 17.99% 20.90% 26.51% 37.57% 41.11% 36.49% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 88,030 84,557 80,000 80,799 77,171 74,493 72,660 13.68%
NOSH 40,754 40,265 40,000 40,000 39,985 40,024 39,923 1.38%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 9.67% 9.01% 7.98% 7.13% 6.03% 6.25% 7.38% -
ROE 13.51% 13.15% 11.96% 8.39% 6.20% 5.87% 6.78% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 301.74 306.42 299.61 289.80 259.99 234.09 217.46 24.47%
EPS 29.18 27.62 23.92 16.94 11.96 10.92 12.33 77.86%
DPS 5.00 5.00 5.00 4.50 4.50 4.50 4.50 7.29%
NAPS 2.16 2.10 2.00 2.02 1.93 1.8612 1.82 12.13%
Adjusted Per Share Value based on latest NOSH - 40,000
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 168.93 169.49 164.63 159.23 142.81 128.70 119.26 26.20%
EPS 16.34 15.28 13.14 9.31 6.57 6.00 6.76 80.40%
DPS 2.75 2.75 2.75 2.47 2.47 2.47 2.47 7.44%
NAPS 1.2093 1.1616 1.0989 1.1099 1.0601 1.0233 0.9981 13.69%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.71 2.18 1.70 1.40 1.68 1.16 1.75 -
P/RPS 0.57 0.71 0.57 0.48 0.65 0.50 0.80 -20.27%
P/EPS 5.86 7.89 7.11 8.26 14.05 10.62 14.19 -44.63%
EY 17.07 12.67 14.07 12.10 7.12 9.41 7.05 80.60%
DY 2.92 2.29 2.94 3.21 2.68 3.88 2.57 8.91%
P/NAPS 0.79 1.04 0.85 0.69 0.87 0.62 0.96 -12.21%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 27/09/02 25/06/02 28/03/02 12/12/01 28/09/01 25/05/01 21/03/01 -
Price 1.46 1.65 1.90 1.66 1.39 1.31 1.28 -
P/RPS 0.48 0.54 0.63 0.57 0.53 0.56 0.59 -12.88%
P/EPS 5.00 5.97 7.94 9.80 11.62 12.00 10.38 -38.63%
EY 19.99 16.74 12.59 10.21 8.60 8.33 9.63 62.94%
DY 3.42 3.03 2.63 2.71 3.24 3.44 3.52 -1.90%
P/NAPS 0.68 0.79 0.95 0.82 0.72 0.70 0.70 -1.91%

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