Highlights

[SAPRES] QoQ TTM Result on 2018-01-31 [#4]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jan-2018  [#4]
Profit Trend QoQ -     500.74%    YoY -     -86.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 49,698 50,160 50,601 50,054 51,030 50,896 51,376 -2.20%
  QoQ % -0.92% -0.87% 1.09% -1.91% 0.26% -0.93% -
  Horiz. % 96.73% 97.63% 98.49% 97.43% 99.33% 99.07% 100.00%
PBT 11,669 12,908 -1,585 94,872 92,087 87,399 92,431 -74.93%
  QoQ % -9.60% 914.38% -101.67% 3.02% 5.36% -5.44% -
  Horiz. % 12.62% 13.97% -1.71% 102.64% 99.63% 94.56% 100.00%
Tax 1,175 1,094 -1,909 -457 6,545 12,938 13,543 -80.49%
  QoQ % 7.40% 157.31% -317.72% -106.98% -49.41% -4.47% -
  Horiz. % 8.68% 8.08% -14.10% -3.37% 48.33% 95.53% 100.00%
NP 12,844 14,002 -3,494 94,415 98,632 100,337 105,974 -75.60%
  QoQ % -8.27% 500.74% -103.70% -4.28% -1.70% -5.32% -
  Horiz. % 12.12% 13.21% -3.30% 89.09% 93.07% 94.68% 100.00%
NP to SH 12,844 14,002 -3,494 94,415 98,632 100,337 105,974 -75.60%
  QoQ % -8.27% 500.74% -103.70% -4.28% -1.70% -5.32% -
  Horiz. % 12.12% 13.21% -3.30% 89.09% 93.07% 94.68% 100.00%
Tax Rate -10.07 % -8.48 % - % 0.48 % -7.11 % -14.80 % -14.65 % -22.17%
  QoQ % -18.75% 0.00% 0.00% 106.75% 51.96% -1.02% -
  Horiz. % 68.74% 57.88% 0.00% -3.28% 48.53% 101.02% 100.00%
Total Cost 36,854 36,158 54,095 -44,361 -47,602 -49,441 -54,598 -
  QoQ % 1.92% -33.16% 221.94% 6.81% 3.72% 9.45% -
  Horiz. % -67.50% -66.23% -99.08% 81.25% 87.19% 90.55% 100.00%
Net Worth 462,075 463,471 448,116 446,720 449,512 449,512 450,911 1.65%
  QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% -
  Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 0 0 0 0 16,092 20,286 20,286 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.68% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.32% 100.00% 100.00%
Div Payout % - % - % - % - % 16.32 % 20.22 % 19.14 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -19.29% 5.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 85.27% 105.64% 100.00%
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 462,075 463,471 448,116 446,720 449,512 449,512 450,911 1.65%
  QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% -
  Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,601 -0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 25.84 % 27.91 % -6.91 % 188.63 % 193.28 % 197.14 % 206.27 % -75.06%
  QoQ % -7.42% 503.91% -103.66% -2.41% -1.96% -4.43% -
  Horiz. % 12.53% 13.53% -3.35% 91.45% 93.70% 95.57% 100.00%
ROE 2.78 % 3.02 % -0.78 % 21.14 % 21.94 % 22.32 % 23.50 % -76.00%
  QoQ % -7.95% 487.18% -103.69% -3.65% -1.70% -5.02% -
  Horiz. % 11.83% 12.85% -3.32% 89.96% 93.36% 94.98% 100.00%
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 35.60 35.93 36.25 35.86 36.55 36.46 36.80 -2.19%
  QoQ % -0.92% -0.88% 1.09% -1.89% 0.25% -0.92% -
  Horiz. % 96.74% 97.64% 98.51% 97.45% 99.32% 99.08% 100.00%
EPS 9.20 10.03 -2.50 67.63 70.65 71.87 75.91 -75.60%
  QoQ % -8.28% 501.20% -103.70% -4.27% -1.70% -5.32% -
  Horiz. % 12.12% 13.21% -3.29% 89.09% 93.07% 94.68% 100.00%
DPS 0.00 0.00 0.00 0.00 11.50 14.50 14.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.69% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.31% 100.00% 100.00%
NAPS 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 3.2300 1.65%
  QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% -
  Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 35.60 35.93 36.25 35.86 36.55 36.46 36.80 -2.19%
  QoQ % -0.92% -0.88% 1.09% -1.89% 0.25% -0.92% -
  Horiz. % 96.74% 97.64% 98.51% 97.45% 99.32% 99.08% 100.00%
EPS 9.20 10.03 -2.50 67.63 70.65 71.87 75.91 -75.60%
  QoQ % -8.28% 501.20% -103.70% -4.27% -1.70% -5.32% -
  Horiz. % 12.12% 13.21% -3.29% 89.09% 93.07% 94.68% 100.00%
DPS 0.00 0.00 0.00 0.00 11.50 14.50 14.53 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.69% -0.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 79.15% 99.79% 100.00%
NAPS 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 3.2300 1.65%
  QoQ % -0.30% 3.43% 0.31% -0.62% 0.00% -0.31% -
  Horiz. % 102.48% 102.79% 99.38% 99.07% 99.69% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.7900 0.8650 0.9550 1.0800 1.1000 0.9300 0.9500 -
P/RPS 2.22 2.41 2.63 3.01 3.01 2.55 2.58 -9.56%
  QoQ % -7.88% -8.37% -12.62% 0.00% 18.04% -1.16% -
  Horiz. % 86.05% 93.41% 101.94% 116.67% 116.67% 98.84% 100.00%
P/EPS 8.59 8.62 -38.16 1.60 1.56 1.29 1.25 262.73%
  QoQ % -0.35% 122.59% -2,485.00% 2.56% 20.93% 3.20% -
  Horiz. % 687.20% 689.60% -3,052.80% 128.00% 124.80% 103.20% 100.00%
EY 11.65 11.60 -2.62 62.62 64.23 77.28 79.91 -72.40%
  QoQ % 0.43% 542.75% -104.18% -2.51% -16.89% -3.29% -
  Horiz. % 14.58% 14.52% -3.28% 78.36% 80.38% 96.71% 100.00%
DY 0.00 0.00 0.00 0.00 10.45 15.59 15.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -32.97% 2.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 68.48% 102.16% 100.00%
P/NAPS 0.24 0.26 0.30 0.34 0.34 0.29 0.29 -11.88%
  QoQ % -7.69% -13.33% -11.76% 0.00% 17.24% 0.00% -
  Horiz. % 82.76% 89.66% 103.45% 117.24% 117.24% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 30/03/18 06/12/17 28/09/17 20/06/17 30/03/17 24/11/16 -
Price 0.8400 0.7700 0.9300 0.9600 1.0900 1.1700 0.9500 -
P/RPS 2.36 2.14 2.57 2.68 2.98 3.21 2.58 -5.78%
  QoQ % 10.28% -16.73% -4.10% -10.07% -7.17% 24.42% -
  Horiz. % 91.47% 82.95% 99.61% 103.88% 115.50% 124.42% 100.00%
P/EPS 9.13 7.68 -37.16 1.42 1.54 1.63 1.25 277.82%
  QoQ % 18.88% 120.67% -2,716.90% -7.79% -5.52% 30.40% -
  Horiz. % 730.40% 614.40% -2,972.80% 113.60% 123.20% 130.40% 100.00%
EY 10.95 13.03 -2.69 70.45 64.82 61.43 79.91 -73.52%
  QoQ % -15.96% 584.39% -103.82% 8.69% 5.52% -23.13% -
  Horiz. % 13.70% 16.31% -3.37% 88.16% 81.12% 76.87% 100.00%
DY 0.00 0.00 0.00 0.00 10.55 12.39 15.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -14.85% -18.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 69.13% 81.19% 100.00%
P/NAPS 0.25 0.23 0.29 0.30 0.34 0.36 0.29 -9.45%
  QoQ % 8.70% -20.69% -3.33% -11.76% -5.56% 24.14% -
  Horiz. % 86.21% 79.31% 100.00% 103.45% 117.24% 124.14% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

213  279  548  1157 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.070.00 
 EDEN-WB 0.11+0.105 
 MYEG 1.29+0.06 
 BORNOIL 0.06+0.005 
 HSI-C3Q 0.58+0.02 
 HSI-C3P 0.44+0.02 
 QES 0.27-0.01 
 NOVAMSC 0.180.00 
 FRONTKN 0.84+0.015 
 KRONO 0.795+0.04 
Partners & Brokers