Highlights

[SAPRES] YoY Quarter Result on 2017-10-31 [#3]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 06-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     119.58%    YoY -     -99.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 12,937 11,858 11,385 10,249 8,805 8,240 5,152 16.57%
  YoY % 9.10% 4.15% 11.08% 16.40% 6.86% 59.94% -
  Horiz. % 251.11% 230.16% 220.98% 198.93% 170.90% 159.94% 100.00%
PBT 279 96,736 -1,405 16,590 1,527 -3,779 -1,269 -
  YoY % -99.71% 6,985.12% -108.47% 986.44% 140.41% -197.79% -
  Horiz. % -21.99% -7,623.01% 110.72% -1,307.33% -120.33% 297.79% 100.00%
Tax 133 1,585 -180 -172 34 -100 0 -
  YoY % -91.61% 980.56% -4.65% -605.88% 134.00% 0.00% -
  Horiz. % -133.00% -1,585.00% 180.00% 172.00% -34.00% 100.00% -
NP 412 98,321 -1,585 16,418 1,561 -3,879 -1,269 -
  YoY % -99.58% 6,303.22% -109.65% 951.76% 140.24% -205.67% -
  Horiz. % -32.47% -7,747.91% 124.90% -1,293.77% -123.01% 305.67% 100.00%
NP to SH 412 98,321 -1,585 16,418 1,561 -3,879 -1,269 -
  YoY % -99.58% 6,303.22% -109.65% 951.76% 140.24% -205.67% -
  Horiz. % -32.47% -7,747.91% 124.90% -1,293.77% -123.01% 305.67% 100.00%
Tax Rate -47.67 % -1.64 % - % 1.04 % -2.23 % - % - % -
  YoY % -2,806.71% 0.00% 0.00% 146.64% 0.00% 0.00% -
  Horiz. % 2,137.67% 73.54% 0.00% -46.64% 100.00% - -
Total Cost 12,525 -86,463 12,970 -6,169 7,244 12,119 6,421 11.77%
  YoY % 114.49% -766.64% 310.24% -185.16% -40.23% 88.74% -
  Horiz. % 195.06% -1,346.57% 201.99% -96.08% 112.82% 188.74% 100.00%
Net Worth 440,839 450,911 367,495 365,775 340,075 316,738 313,763 5.83%
  YoY % -2.23% 22.70% 0.47% 7.56% 7.37% 0.95% -
  Horiz. % 140.50% 143.71% 117.12% 116.58% 108.39% 100.95% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 440,839 450,911 367,495 365,775 340,075 316,738 313,763 5.83%
  YoY % -2.23% 22.70% 0.47% 7.56% 7.37% 0.95% -
  Horiz. % 140.50% 143.71% 117.12% 116.58% 108.39% 100.95% 100.00%
NOSH 137,333 139,601 140,265 139,608 139,374 139,532 139,450 -0.25%
  YoY % -1.62% -0.47% 0.47% 0.17% -0.11% 0.06% -
  Horiz. % 98.48% 100.11% 100.58% 100.11% 99.95% 100.06% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 3.18 % 829.15 % -13.92 % 160.19 % 17.73 % -47.08 % -24.63 % -
  YoY % -99.62% 6,056.54% -108.69% 803.50% 137.66% -91.15% -
  Horiz. % -12.91% -3,366.42% 56.52% -650.39% -71.99% 191.15% 100.00%
ROE 0.09 % 21.80 % -0.43 % 4.49 % 0.46 % -1.22 % -0.40 % -
  YoY % -99.59% 5,169.77% -109.58% 876.09% 137.70% -205.00% -
  Horiz. % -22.50% -5,450.00% 107.50% -1,122.50% -115.00% 305.00% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 9.42 8.49 8.12 7.34 6.32 5.91 3.69 16.89%
  YoY % 10.95% 4.56% 10.63% 16.14% 6.94% 60.16% -
  Horiz. % 255.28% 230.08% 220.05% 198.92% 171.27% 160.16% 100.00%
EPS 0.30 70.43 -1.13 11.76 1.12 -2.78 -0.91 -
  YoY % -99.57% 6,332.74% -109.61% 950.00% 140.29% -205.49% -
  Horiz. % -32.97% -7,739.56% 124.18% -1,292.31% -123.08% 305.49% 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 3.2100 3.2300 2.6200 2.6200 2.4400 2.2700 2.2500 6.10%
  YoY % -0.62% 23.28% 0.00% 7.38% 7.49% 0.89% -
  Horiz. % 142.67% 143.56% 116.44% 116.44% 108.44% 100.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,333
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 9.42 8.63 8.29 7.46 6.41 6.00 3.75 16.58%
  YoY % 9.15% 4.10% 11.13% 16.38% 6.83% 60.00% -
  Horiz. % 251.20% 230.13% 221.07% 198.93% 170.93% 160.00% 100.00%
EPS 0.30 71.59 -1.15 11.95 1.14 -2.82 -0.92 -
  YoY % -99.58% 6,325.22% -109.62% 948.25% 140.43% -206.52% -
  Horiz. % -32.61% -7,781.52% 125.00% -1,298.91% -123.91% 306.52% 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 3.2100 3.2833 2.6759 2.6634 2.4763 2.3063 2.2847 5.83%
  YoY % -2.23% 22.70% 0.47% 7.56% 7.37% 0.95% -
  Horiz. % 140.50% 143.71% 117.12% 116.58% 108.39% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.9550 0.9500 1.4000 0.9650 0.9600 0.7500 0.9400 -
P/RPS 10.14 11.18 17.25 13.14 15.20 12.70 25.44 -14.20%
  YoY % -9.30% -35.19% 31.28% -13.55% 19.69% -50.08% -
  Horiz. % 39.86% 43.95% 67.81% 51.65% 59.75% 49.92% 100.00%
P/EPS 318.33 1.35 -123.89 8.21 85.71 -26.98 -103.30 -
  YoY % 23,480.00% 101.09% -1,609.01% -90.42% 417.68% 73.88% -
  Horiz. % -308.16% -1.31% 119.93% -7.95% -82.97% 26.12% 100.00%
EY 0.31 74.14 -0.81 12.19 1.17 -3.71 -0.97 -
  YoY % -99.58% 9,253.09% -106.64% 941.88% 131.54% -282.47% -
  Horiz. % -31.96% -7,643.30% 83.51% -1,256.70% -120.62% 382.47% 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 0.30 0.29 0.53 0.37 0.39 0.33 0.42 -5.45%
  YoY % 3.45% -45.28% 43.24% -5.13% 18.18% -21.43% -
  Horiz. % 71.43% 69.05% 126.19% 88.10% 92.86% 78.57% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 06/12/17 24/11/16 27/11/15 27/11/14 02/12/13 22/11/12 29/11/11 -
Price 0.9300 0.9500 1.4200 0.9400 0.9100 0.7300 0.9000 -
P/RPS 9.87 11.18 17.49 12.80 14.40 12.36 24.36 -13.97%
  YoY % -11.72% -36.08% 36.64% -11.11% 16.50% -49.26% -
  Horiz. % 40.52% 45.89% 71.80% 52.55% 59.11% 50.74% 100.00%
P/EPS 310.00 1.35 -125.66 7.99 81.25 -26.26 -98.90 -
  YoY % 22,862.96% 101.07% -1,672.72% -90.17% 409.41% 73.45% -
  Horiz. % -313.45% -1.37% 127.06% -8.08% -82.15% 26.55% 100.00%
EY 0.32 74.14 -0.80 12.51 1.23 -3.81 -1.01 -
  YoY % -99.57% 9,367.50% -106.39% 917.07% 132.28% -277.23% -
  Horiz. % -31.68% -7,340.59% 79.21% -1,238.61% -121.78% 377.23% 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 0.29 0.29 0.54 0.36 0.37 0.32 0.40 -5.21%
  YoY % 0.00% -46.30% 50.00% -2.70% 15.63% -20.00% -
  Horiz. % 72.50% 72.50% 135.00% 90.00% 92.50% 80.00% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers