[SAPIND] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -18.5%
YoY- -18.6%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 183,020 155,596 99,669 114,784 123,380 93,692 74,574 16.13%
PBT 9,775 17,880 -154 10,651 13,017 6,271 5,311 10.69%
Tax -399 -6,825 -32 -1,599 -1,897 -414 807 -
NP 9,376 11,055 -186 9,052 11,120 5,857 6,118 7.37%
-
NP to SH 9,625 11,055 -186 9,052 11,120 4,370 5,631 9.34%
-
Tax Rate 4.08% 38.17% - 15.01% 14.57% 6.60% -15.19% -
Total Cost 173,644 144,541 99,855 105,732 112,260 87,835 68,456 16.77%
-
Net Worth 149,990 95,315 86,004 91,317 84,557 74,493 71,934 13.02%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 3,628 5,191 - 2,082 2,000 1,796 1,603 14.57%
Div Payout % 37.70% 46.96% - 23.00% 17.99% 41.11% 28.47% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 149,990 95,315 86,004 91,317 84,557 74,493 71,934 13.02%
NOSH 72,810 64,840 65,652 41,697 40,265 40,024 39,963 10.51%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 5.12% 7.10% -0.19% 7.89% 9.01% 6.25% 8.20% -
ROE 6.42% 11.60% -0.22% 9.91% 13.15% 5.87% 7.83% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 251.36 239.97 151.81 275.28 306.42 234.09 186.61 5.08%
EPS 13.22 17.05 -0.28 21.71 27.62 10.92 14.09 -1.05%
DPS 4.98 8.00 0.00 4.99 5.00 4.50 4.00 3.71%
NAPS 2.06 1.47 1.31 2.19 2.10 1.8612 1.80 2.27%
Adjusted Per Share Value based on latest NOSH - 41,697
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 251.48 213.80 136.95 157.72 169.53 128.74 102.47 16.13%
EPS 13.23 15.19 -0.26 12.44 15.28 6.00 7.74 9.34%
DPS 4.99 7.13 0.00 2.86 2.75 2.47 2.20 14.61%
NAPS 2.061 1.3097 1.1818 1.2548 1.1619 1.0236 0.9884 13.02%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.72 0.80 1.10 1.31 2.18 1.16 3.78 -
P/RPS 0.29 0.33 0.72 0.48 0.71 0.50 2.03 -27.68%
P/EPS 5.45 4.69 -388.27 6.03 7.89 10.62 26.83 -23.32%
EY 18.36 21.31 -0.26 16.57 12.67 9.41 3.73 30.40%
DY 6.92 10.00 0.00 3.81 2.29 3.88 1.06 36.69%
P/NAPS 0.35 0.54 0.84 0.60 1.04 0.62 2.10 -25.80%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/06/06 22/06/05 21/06/04 27/06/03 25/06/02 25/05/01 28/06/00 -
Price 0.77 0.94 0.94 1.61 1.65 1.31 2.68 -
P/RPS 0.31 0.39 0.62 0.58 0.54 0.56 1.44 -22.57%
P/EPS 5.82 5.51 -331.79 7.42 5.97 12.00 19.02 -17.90%
EY 17.17 18.14 -0.30 13.48 16.74 8.33 5.26 21.78%
DY 6.47 8.51 0.00 3.10 3.03 3.44 1.49 27.71%
P/NAPS 0.37 0.64 0.72 0.74 0.79 0.70 1.49 -20.71%

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