Highlights

[SAPRES] YoY Quarter Result on 2018-04-30 [#1]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     -105.89%    YoY -     -466.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 11,896 12,358 11,629 10,042 9,495 9,960 5,478 13.79%
  YoY % -3.74% 6.27% 15.80% 5.76% -4.67% 81.82% -
  Horiz. % 217.16% 225.59% 212.29% 183.32% 173.33% 181.82% 100.00%
PBT -608 631 -3,559 556 1,734 1,602 1,254 -
  YoY % -196.35% 117.73% -740.11% -67.94% 8.24% 27.75% -
  Horiz. % -48.48% 50.32% -283.81% 44.34% 138.28% 127.75% 100.00%
Tax -302 -383 5,838 -265 -104 -123 0 -
  YoY % 21.15% -106.56% 2,303.02% -154.81% 15.45% 0.00% -
  Horiz. % 245.53% 311.38% -4,746.34% 215.45% 84.55% 100.00% -
NP -910 248 2,279 291 1,630 1,479 1,254 -
  YoY % -466.94% -89.12% 683.16% -82.15% 10.21% 17.94% -
  Horiz. % -72.57% 19.78% 181.74% 23.21% 129.98% 117.94% 100.00%
NP to SH -910 248 2,279 291 1,630 1,479 1,254 -
  YoY % -466.94% -89.12% 683.16% -82.15% 10.21% 17.94% -
  Horiz. % -72.57% 19.78% 181.74% 23.21% 129.98% 117.94% 100.00%
Tax Rate - % 60.70 % - % 47.66 % 6.00 % 7.68 % - % -
  YoY % 0.00% 0.00% 0.00% 694.33% -21.87% 0.00% -
  Horiz. % 0.00% 790.36% 0.00% 620.57% 78.12% 100.00% -
Total Cost 12,806 12,110 9,350 9,751 7,865 8,481 4,224 20.29%
  YoY % 5.75% 29.52% -4.11% 23.98% -7.26% 100.78% -
  Horiz. % 303.17% 286.70% 221.35% 230.85% 186.20% 200.78% 100.00%
Net Worth 462,075 449,512 371,910 369,940 347,604 347,604 321,079 6.25%
  YoY % 2.80% 20.87% 0.53% 6.43% 0.00% 8.26% -
  Horiz. % 143.91% 140.00% 115.83% 115.22% 108.26% 108.26% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - 4,194 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 184.05 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 462,075 449,512 371,910 369,940 347,604 347,604 321,079 6.25%
  YoY % 2.80% 20.87% 0.53% 6.43% 0.00% 8.26% -
  Horiz. % 143.91% 140.00% 115.83% 115.22% 108.26% 108.26% 100.00%
NOSH 139,600 139,600 139,815 139,600 139,600 139,600 139,600 -
  YoY % 0.00% -0.15% 0.15% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.15% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -7.65 % 2.01 % 19.60 % 2.90 % 17.17 % 14.85 % 22.89 % -
  YoY % -480.60% -89.74% 575.86% -83.11% 15.62% -35.12% -
  Horiz. % -33.42% 8.78% 85.63% 12.67% 75.01% 64.88% 100.00%
ROE -0.20 % 0.06 % 0.61 % 0.08 % 0.47 % 0.43 % 0.39 % -
  YoY % -433.33% -90.16% 662.50% -82.98% 9.30% 10.26% -
  Horiz. % -51.28% 15.38% 156.41% 20.51% 120.51% 110.26% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 8.52 8.85 8.32 7.19 6.80 7.13 3.92 13.81%
  YoY % -3.73% 6.37% 15.72% 5.74% -4.63% 81.89% -
  Horiz. % 217.35% 225.77% 212.24% 183.42% 173.47% 181.89% 100.00%
EPS -0.65 0.18 1.63 0.21 1.17 1.06 0.90 -
  YoY % -461.11% -88.96% 676.19% -82.05% 10.38% 17.78% -
  Horiz. % -72.22% 20.00% 181.11% 23.33% 130.00% 117.78% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.3100 3.2200 2.6600 2.6500 2.4900 2.4900 2.3000 6.25%
  YoY % 2.80% 21.05% 0.38% 6.43% 0.00% 8.26% -
  Horiz. % 143.91% 140.00% 115.65% 115.22% 108.26% 108.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 8.52 8.85 8.33 7.19 6.80 7.13 3.92 13.81%
  YoY % -3.73% 6.24% 15.86% 5.74% -4.63% 81.89% -
  Horiz. % 217.35% 225.77% 212.50% 183.42% 173.47% 181.89% 100.00%
EPS -0.65 0.18 1.63 0.21 1.17 1.06 0.90 -
  YoY % -461.11% -88.96% 676.19% -82.05% 10.38% 17.78% -
  Horiz. % -72.22% 20.00% 181.11% 23.33% 130.00% 117.78% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.3100 3.2200 2.6641 2.6500 2.4900 2.4900 2.3000 6.25%
  YoY % 2.80% 20.87% 0.53% 6.43% 0.00% 8.26% -
  Horiz. % 143.91% 140.00% 115.83% 115.22% 108.26% 108.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.7900 1.1000 1.1300 0.9550 0.9950 0.6800 0.8800 -
P/RPS 9.27 12.43 13.59 13.28 14.63 9.53 22.43 -13.69%
  YoY % -25.42% -8.54% 2.33% -9.23% 53.52% -57.51% -
  Horiz. % 41.33% 55.42% 60.59% 59.21% 65.23% 42.49% 100.00%
P/EPS -121.19 619.19 69.33 458.14 85.22 64.18 97.96 -
  YoY % -119.57% 793.11% -84.87% 437.60% 32.78% -34.48% -
  Horiz. % -123.71% 632.08% 70.77% 467.68% 86.99% 65.52% 100.00%
EY -0.83 0.16 1.44 0.22 1.17 1.56 1.02 -
  YoY % -618.75% -88.89% 554.55% -81.20% -25.00% 52.94% -
  Horiz. % -81.37% 15.69% 141.18% 21.57% 114.71% 152.94% 100.00%
DY 0.00 0.00 2.65 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.24 0.34 0.42 0.36 0.40 0.27 0.38 -7.37%
  YoY % -29.41% -19.05% 16.67% -10.00% 48.15% -28.95% -
  Horiz. % 63.16% 89.47% 110.53% 94.74% 105.26% 71.05% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 20/06/17 29/06/16 25/06/15 30/06/14 27/06/13 28/06/12 -
Price 0.8400 1.0900 1.0000 0.8750 1.0000 0.8700 0.8800 -
P/RPS 9.86 12.31 12.02 12.16 14.70 12.19 22.43 -12.80%
  YoY % -19.90% 2.41% -1.15% -17.28% 20.59% -45.65% -
  Horiz. % 43.96% 54.88% 53.59% 54.21% 65.54% 54.35% 100.00%
P/EPS -128.86 613.56 61.35 419.76 85.64 82.12 97.96 -
  YoY % -121.00% 900.10% -85.38% 390.14% 4.29% -16.17% -
  Horiz. % -131.54% 626.34% 62.63% 428.50% 87.42% 83.83% 100.00%
EY -0.78 0.16 1.63 0.24 1.17 1.22 1.02 -
  YoY % -587.50% -90.18% 579.17% -79.49% -4.10% 19.61% -
  Horiz. % -76.47% 15.69% 159.80% 23.53% 114.71% 119.61% 100.00%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.25 0.34 0.38 0.33 0.40 0.35 0.38 -6.74%
  YoY % -26.47% -10.53% 15.15% -17.50% 14.29% -7.89% -
  Horiz. % 65.79% 89.47% 100.00% 86.84% 105.26% 92.11% 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.
 


 

571  240  503  620 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUAAN 0.36+0.05 
 MYEG 1.30+0.06 
 HSI-C3N 0.33-0.015 
 PWORTH-OR 0.05-0.02 
 BARAKAH 0.165+0.015 
 HSI-C3P 0.60-0.005 
 SAPNRG 0.59+0.005 
 NOVAMSC 0.185+0.01 
 REVENUE 0.805+0.11 
 HSI-C3O 0.45-0.015 
Partners & Brokers