Highlights

[SAPRES] YoY Quarter Result on 2017-01-31 [#4]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 30-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jan-2017  [#4]
Profit Trend QoQ -     -102.42%    YoY -     -172.86%
Quarter Report


View:


Show?  YoY % Horiz. %

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 12,601 15,379 15,859 9,840 10,213 8,995 4,352 16.39%
  YoY % -18.06% -3.03% 61.17% -3.65% 13.54% 106.69% -
  Horiz. % 289.55% 353.38% 364.41% 226.10% 234.67% 206.69% 100.00%
PBT 13,619 -1,372 3,660 2,838 4,413 34,782 11,765 2.11%
  YoY % 1,092.64% -137.49% 28.96% -35.69% -87.31% 195.64% -
  Horiz. % 115.76% -11.66% 31.11% 24.12% 37.51% 295.64% 100.00%
Tax 1,827 -1,004 -399 665 698 284 10,155 -21.72%
  YoY % 281.97% -151.63% -160.00% -4.73% 145.77% -97.20% -
  Horiz. % 17.99% -9.89% -3.93% 6.55% 6.87% 2.80% 100.00%
NP 15,446 -2,376 3,261 3,503 5,111 35,066 21,920 -4.87%
  YoY % 750.08% -172.86% -6.91% -31.46% -85.42% 59.97% -
  Horiz. % 70.47% -10.84% 14.88% 15.98% 23.32% 159.97% 100.00%
NP to SH 15,446 -2,376 3,261 3,503 5,111 35,066 21,920 -4.87%
  YoY % 750.08% -172.86% -6.91% -31.46% -85.42% 59.97% -
  Horiz. % 70.47% -10.84% 14.88% 15.98% 23.32% 159.97% 100.00%
Tax Rate -13.42 % - % 10.90 % -23.43 % -15.82 % -0.82 % -86.32 % -23.33%
  YoY % 0.00% 0.00% 146.52% -48.10% -1,829.27% 99.05% -
  Horiz. % 15.55% 0.00% -12.63% 27.14% 18.33% 0.95% 100.00%
Total Cost -2,845 17,755 12,598 6,337 5,102 -26,071 -17,568 -22.88%
  YoY % -116.02% 40.94% 98.80% 24.21% 119.57% -48.40% -
  Horiz. % 16.19% -101.06% -71.71% -36.07% -29.04% 148.40% 100.00%
Net Worth 463,471 449,512 368,232 369,825 346,054 351,719 177,281 14.70%
  YoY % 3.11% 22.07% -0.43% 6.87% -1.61% 98.40% -
  Horiz. % 261.43% 253.56% 207.71% 208.61% 195.20% 198.40% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 463,471 449,512 368,232 369,825 346,054 351,719 177,281 14.70%
  YoY % 3.11% 22.07% -0.43% 6.87% -1.61% 98.40% -
  Horiz. % 261.43% 253.56% 207.71% 208.61% 195.20% 198.40% 100.00%
NOSH 139,600 139,600 139,482 139,556 139,538 139,571 139,591 0.00%
  YoY % 0.00% 0.08% -0.05% 0.01% -0.02% -0.01% -
  Horiz. % 100.01% 100.01% 99.92% 99.98% 99.96% 99.99% 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 122.58 % -15.45 % 20.56 % 35.60 % 50.04 % 389.84 % 503.68 % -18.27%
  YoY % 893.40% -175.15% -42.25% -28.86% -87.16% -22.60% -
  Horiz. % 24.34% -3.07% 4.08% 7.07% 9.93% 77.40% 100.00%
ROE 3.33 % -0.53 % 0.89 % 0.95 % 1.48 % 9.97 % 12.36 % -17.07%
  YoY % 728.30% -159.55% -6.32% -35.81% -85.16% -19.34% -
  Horiz. % 26.94% -4.29% 7.20% 7.69% 11.97% 80.66% 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 9.03 11.02 11.37 7.05 7.32 6.44 3.12 16.38%
  YoY % -18.06% -3.08% 61.28% -3.69% 13.66% 106.41% -
  Horiz. % 289.42% 353.21% 364.42% 225.96% 234.62% 206.41% 100.00%
EPS 11.06 -1.70 2.34 2.51 3.66 25.12 15.70 -4.88%
  YoY % 750.59% -172.65% -6.77% -31.42% -85.43% 60.00% -
  Horiz. % 70.45% -10.83% 14.90% 15.99% 23.31% 160.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 9.03 11.02 11.36 7.05 7.32 6.44 3.12 16.38%
  YoY % -18.06% -2.99% 61.13% -3.69% 13.66% 106.41% -
  Horiz. % 289.42% 353.21% 364.10% 225.96% 234.62% 206.41% 100.00%
EPS 11.06 -1.70 2.34 2.51 3.66 25.12 15.70 -4.88%
  YoY % 750.59% -172.65% -6.77% -31.42% -85.43% 60.00% -
  Horiz. % 70.45% -10.83% 14.90% 15.99% 23.31% 160.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3200 3.2200 2.6378 2.6492 2.4789 2.5195 1.2699 14.70%
  YoY % 3.11% 22.07% -0.43% 6.87% -1.61% 98.40% -
  Horiz. % 261.44% 253.56% 207.72% 208.61% 195.20% 198.40% 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 9.58 8.44 11.96 13.19 12.91 10.24 39.13 -18.20%
  YoY % 13.51% -29.43% -9.33% 2.17% 26.07% -73.83% -
  Horiz. % 24.48% 21.57% 30.56% 33.71% 32.99% 26.17% 100.00%
P/EPS 7.82 -54.64 58.17 37.05 25.80 2.63 7.77 0.09%
  YoY % 114.31% -193.93% 57.00% 43.60% 880.99% -66.15% -
  Horiz. % 100.64% -703.22% 748.65% 476.83% 332.05% 33.85% 100.00%
EY 12.79 -1.83 1.72 2.70 3.88 38.07 12.87 -0.09%
  YoY % 798.91% -206.40% -36.30% -30.41% -89.81% 195.80% -
  Horiz. % 99.38% -14.22% 13.36% 20.98% 30.15% 295.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 8.53 10.62 10.64 13.05 13.66 10.40 27.26 -15.28%
  YoY % -19.68% -0.19% -18.47% -4.47% 31.35% -61.85% -
  Horiz. % 31.29% 38.96% 39.03% 47.87% 50.11% 38.15% 100.00%
P/EPS 6.96 -68.74 51.76 36.65 27.30 2.67 5.41 3.66%
  YoY % 110.13% -232.81% 41.23% 34.25% 922.47% -50.65% -
  Horiz. % 128.65% -1,270.61% 956.75% 677.45% 504.62% 49.35% 100.00%
EY 14.37 -1.45 1.93 2.73 3.66 37.50 18.47 -3.52%
  YoY % 1,091.03% -175.13% -29.30% -25.41% -90.24% 103.03% -
  Horiz. % 77.80% -7.85% 10.45% 14.78% 19.82% 203.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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.
 


 

349  392  549  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.07-0.005 
 HIBISCS 0.98+0.04 
 IWCITY 0.85+0.08 
 HSI-C3Q 0.56+0.06 
 HSI-C3P 0.42+0.055 
 FRONTKN 0.825+0.07 
 KEYASIC 0.235+0.005 
 MYEG 1.23+0.03 
 XDL 0.205+0.02 
 SAPNRG 0.580.00 
Partners & Brokers