Highlights

[SAPRES] YoY Annualized Quarter 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 -     827.25%    YoY -     -86.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 CAGR
Revenue 50,160 50,896 47,939 39,575 37,691 28,203 17,486 16.23%
  YoY % -1.45% 6.17% 21.13% 5.00% 33.64% 61.29% -
  Horiz. % 286.86% 291.07% 274.16% 226.32% 215.55% 161.29% 100.00%
PBT 12,908 104,371 3,993 23,397 8,876 33,117 607 54.71%
  YoY % -87.63% 2,513.85% -82.93% 163.60% -73.20% 5,355.85% -
  Horiz. % 2,126.52% 17,194.56% 657.83% 3,854.53% 1,462.27% 5,455.85% 100.00%
Tax 1,094 -4,034 -1,280 211 601 184 38,261 -39.79%
  YoY % 127.12% -215.16% -706.64% -64.89% 226.63% -99.52% -
  Horiz. % 2.86% -10.54% -3.35% 0.55% 1.57% 0.48% 100.00%
NP 14,002 100,337 2,713 23,608 9,477 33,301 38,868 -13.56%
  YoY % -86.05% 3,598.38% -88.51% 149.11% -71.54% -14.32% -
  Horiz. % 36.02% 258.15% 6.98% 60.74% 24.38% 85.68% 100.00%
NP to SH 14,002 100,337 2,713 23,608 9,477 33,301 38,868 -13.56%
  YoY % -86.05% 3,598.38% -88.51% 149.11% -71.54% -14.32% -
  Horiz. % 36.02% 258.15% 6.98% 60.74% 24.38% 85.68% 100.00%
Tax Rate -8.48 % 3.87 % 32.06 % -0.90 % -6.77 % -0.56 % -6,303.30 % -61.08%
  YoY % -319.12% -87.93% 3,662.22% 86.71% -1,108.93% 99.99% -
  Horiz. % 0.13% -0.06% -0.51% 0.01% 0.11% 0.01% 100.00%
Total Cost 36,158 -49,441 45,226 15,967 28,214 -5,098 -21,382 -
  YoY % 173.13% -209.32% 183.25% -43.41% 653.43% 76.16% -
  Horiz. % -169.10% 231.23% -211.51% -74.67% -131.95% 23.84% 100.00%
Net Worth 463,471 449,512 367,732 369,958 345,998 351,719 177,307 14.70%
  YoY % 3.11% 22.24% -0.60% 6.93% -1.63% 98.37% -
  Horiz. % 261.39% 253.52% 207.40% 208.65% 195.14% 198.37% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 CAGR
Div - 20,242 3,482 - - - - -
  YoY % 0.00% 481.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 581.28% 100.00% - - - -
Div Payout % - % 20.17 % 128.36 % - % - % - % - % -
  YoY % 0.00% -84.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 15.71% 100.00% - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 CAGR
Net Worth 463,471 449,512 367,732 369,958 345,998 351,719 177,307 14.70%
  YoY % 3.11% 22.24% -0.60% 6.93% -1.63% 98.37% -
  Horiz. % 261.39% 253.52% 207.40% 208.65% 195.14% 198.37% 100.00%
NOSH 139,600 139,600 139,292 139,607 139,515 139,571 139,612 -0.00%
  YoY % 0.00% 0.22% -0.23% 0.07% -0.04% -0.03% -
  Horiz. % 99.99% 99.99% 99.77% 100.00% 99.93% 99.97% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 CAGR
NP Margin 27.91 % 197.14 % 5.66 % 59.65 % 25.14 % 118.08 % 222.28 % -25.64%
  YoY % -85.84% 3,383.04% -90.51% 137.27% -78.71% -46.88% -
  Horiz. % 12.56% 88.69% 2.55% 26.84% 11.31% 53.12% 100.00%
ROE 3.02 % 22.32 % 0.74 % 6.38 % 2.74 % 9.47 % 21.92 % -24.64%
  YoY % -86.47% 2,916.22% -88.40% 132.85% -71.07% -56.80% -
  Horiz. % 13.78% 101.82% 3.38% 29.11% 12.50% 43.20% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 CAGR
RPS 35.93 36.46 34.42 28.35 27.02 20.21 12.52 16.24%
  YoY % -1.45% 5.93% 21.41% 4.92% 33.70% 61.42% -
  Horiz. % 286.98% 291.21% 274.92% 226.44% 215.81% 161.42% 100.00%
EPS 10.03 71.87 1.94 16.91 6.79 23.85 27.84 -13.56%
  YoY % -86.04% 3,604.64% -88.53% 149.04% -71.53% -14.33% -
  Horiz. % 36.03% 258.15% 6.97% 60.74% 24.39% 85.67% 100.00%
DPS 0.00 14.50 2.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 480.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 580.00% 100.00% - - - -
NAPS 3.3200 3.2200 2.6400 2.6500 2.4800 2.5200 1.2700 14.70%
  YoY % 3.11% 21.97% -0.38% 6.85% -1.59% 98.43% -
  Horiz. % 261.42% 253.54% 207.87% 208.66% 195.28% 198.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 CAGR
RPS 35.93 36.46 34.34 28.35 27.00 20.20 12.53 16.23%
  YoY % -1.45% 6.17% 21.13% 5.00% 33.66% 61.21% -
  Horiz. % 286.75% 290.98% 274.06% 226.26% 215.48% 161.21% 100.00%
EPS 10.03 71.87 1.94 16.91 6.79 23.85 27.84 -13.56%
  YoY % -86.04% 3,604.64% -88.53% 149.04% -71.53% -14.33% -
  Horiz. % 36.03% 258.15% 6.97% 60.74% 24.39% 85.67% 100.00%
DPS 0.00 14.50 2.49 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 482.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 582.33% 100.00% - - - -
NAPS 3.3200 3.2200 2.6342 2.6501 2.4785 2.5195 1.2701 14.70%
  YoY % 3.11% 22.24% -0.60% 6.92% -1.63% 98.37% -
  Horiz. % 261.40% 253.52% 207.40% 208.65% 195.14% 198.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/11 -
Price 0.8650 0.9300 1.3600 0.9300 0.9450 0.6600 1.2200 -
P/RPS 2.41 2.55 3.95 3.28 3.50 3.27 9.74 -18.07%
  YoY % -5.49% -35.44% 20.43% -6.29% 7.03% -66.43% -
  Horiz. % 24.74% 26.18% 40.55% 33.68% 35.93% 33.57% 100.00%
P/EPS 8.62 1.29 69.83 5.50 13.91 2.77 4.38 10.15%
  YoY % 568.22% -98.15% 1,169.64% -60.46% 402.17% -36.76% -
  Horiz. % 196.80% 29.45% 1,594.29% 125.57% 317.58% 63.24% 100.00%
EY 11.60 77.28 1.43 18.18 7.19 36.15 22.82 -9.21%
  YoY % -84.99% 5,304.20% -92.13% 152.85% -80.11% 58.41% -
  Horiz. % 50.83% 338.65% 6.27% 79.67% 31.51% 158.41% 100.00%
DY 0.00 15.59 1.84 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 747.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 847.28% 100.00% - - - -
P/NAPS 0.26 0.29 0.52 0.35 0.38 0.26 0.96 -17.01%
  YoY % -10.34% -44.23% 48.57% -7.89% 46.15% -72.92% -
  Horiz. % 27.08% 30.21% 54.17% 36.46% 39.58% 27.08% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 CAGR
Date 30/03/18 30/03/17 31/03/16 26/03/15 20/03/14 29/03/13 31/03/11 -
Price 0.7700 1.1700 1.2100 0.9200 1.0000 0.6700 0.8500 -
P/RPS 2.14 3.21 3.52 3.25 3.70 3.32 6.79 -15.20%
  YoY % -33.33% -8.81% 8.31% -12.16% 11.45% -51.10% -
  Horiz. % 31.52% 47.28% 51.84% 47.86% 54.49% 48.90% 100.00%
P/EPS 7.68 1.63 62.12 5.44 14.72 2.81 3.05 14.09%
  YoY % 371.17% -97.38% 1,041.91% -63.04% 423.84% -7.87% -
  Horiz. % 251.80% 53.44% 2,036.72% 178.36% 482.62% 92.13% 100.00%
EY 13.03 61.43 1.61 18.38 6.79 35.61 32.75 -12.33%
  YoY % -78.79% 3,715.53% -91.24% 170.69% -80.93% 8.73% -
  Horiz. % 39.79% 187.57% 4.92% 56.12% 20.73% 108.73% 100.00%
DY 0.00 12.39 2.07 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 498.55% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 598.55% 100.00% - - - -
P/NAPS 0.23 0.36 0.46 0.35 0.40 0.27 0.67 -14.15%
  YoY % -36.11% -21.74% 31.43% -12.50% 48.15% -59.70% -
  Horiz. % 34.33% 53.73% 68.66% 52.24% 59.70% 40.30% 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.
 


 

381  397  542  561 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 QES 0.265+0.02 
 INARI 2.28-0.12 
 HSI-C3P 0.365-0.005 
 EURO 0.235+0.025 
 MRCB 0.83-0.005 
 KAB 0.285+0.03 
 AAX 0.355+0.005 
 LIONIND 1.18-0.05 
 HSI-C3O 0.2650.00 
 MYEG 1.20-0.02 
Partners & Brokers