[SAPIND] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 21.88%
YoY- 16.08%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 172,536 143,873 96,521 119,175 119,844 86,815 70,413 16.09%
PBT 10,426 15,182 592 12,976 11,249 6,620 4,827 13.68%
Tax -377 -7,030 201 -1,869 -1,681 -210 807 -
NP 10,049 8,152 793 11,107 9,568 6,410 5,634 10.11%
-
NP to SH 9,985 8,152 793 11,107 9,568 4,923 5,147 11.66%
-
Tax Rate 3.62% 46.30% -33.95% 14.40% 14.94% 3.17% -16.72% -
Total Cost 162,487 135,721 95,728 108,068 110,276 80,405 64,779 16.54%
-
Net Worth 72,574 92,143 87,996 90,361 80,000 72,660 70,546 0.47%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 3,628 5,191 - 2,082 2,000 1,796 1,603 14.56%
Div Payout % 36.34% 63.68% - 18.75% 20.90% 36.49% 31.15% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 72,574 92,143 87,996 90,361 80,000 72,660 70,546 0.47%
NOSH 72,574 64,889 64,703 41,641 40,000 39,923 40,083 10.39%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 5.82% 5.67% 0.82% 9.32% 7.98% 7.38% 8.00% -
ROE 13.76% 8.85% 0.90% 12.29% 11.96% 6.78% 7.30% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 237.74 221.72 149.17 286.19 299.61 217.46 175.67 5.16%
EPS 13.76 12.56 1.23 26.67 23.92 12.33 12.84 1.15%
DPS 5.00 8.00 0.00 5.00 5.00 4.50 4.00 3.78%
NAPS 1.00 1.42 1.36 2.17 2.00 1.82 1.76 -8.98%
Adjusted Per Share Value based on latest NOSH - 41,641
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 237.08 197.69 132.63 163.76 164.68 119.29 96.75 16.09%
EPS 13.72 11.20 1.09 15.26 13.15 6.76 7.07 11.67%
DPS 4.99 7.13 0.00 2.86 2.75 2.47 2.20 14.61%
NAPS 0.9972 1.2661 1.2091 1.2416 1.0993 0.9984 0.9694 0.47%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.75 0.68 1.24 1.40 1.70 1.75 1.95 -
P/RPS 0.32 0.31 0.83 0.49 0.57 0.80 1.11 -18.70%
P/EPS 5.45 5.41 101.18 5.25 7.11 14.19 15.19 -15.69%
EY 18.34 18.47 0.99 19.05 14.07 7.05 6.58 18.61%
DY 6.67 11.76 0.00 3.57 2.94 2.57 2.05 21.70%
P/NAPS 0.75 0.48 0.91 0.65 0.85 0.96 1.11 -6.31%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 29/03/05 30/03/04 27/03/03 28/03/02 21/03/01 - -
Price 0.70 0.54 1.22 1.33 1.90 1.28 0.00 -
P/RPS 0.29 0.24 0.82 0.46 0.63 0.59 0.00 -
P/EPS 5.09 4.30 99.54 4.99 7.94 10.38 0.00 -
EY 19.65 23.26 1.00 20.05 12.59 9.63 0.00 -
DY 7.14 14.81 0.00 3.76 2.63 3.52 0.00 -
P/NAPS 0.70 0.38 0.90 0.61 0.95 0.70 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