Highlights

[SAPNRG] YoY Quarter Result on 2017-04-30 [#1]

Stock [SAPNRG]: SAPURA ENERGY BERHAD
Announcement Date 19-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 30-Apr-2017  [#1]
Profit Trend QoQ -     115.98%    YoY -     -75.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12  -  CAGR
Revenue 1,769,571 1,941,444 2,258,170 2,443,568 1,622,522 681,827  -  21.00%
  YoY % -8.85% -14.03% -7.59% 50.60% 137.97% - -
  Horiz. % 259.53% 284.74% 331.19% 358.39% 237.97% 100.00% -
PBT 104,386 124,619 336,340 639,014 159,491 84,574  -  4.30%
  YoY % -16.24% -62.95% -47.37% 300.66% 88.58% - -
  Horiz. % 123.43% 147.35% 397.69% 755.57% 188.58% 100.00% -
Tax -76,972 -14,592 -75,118 -128,902 -30,849 -24,124  -  26.10%
  YoY % -427.49% 80.57% 41.72% -317.85% -27.88% - -
  Horiz. % 319.07% 60.49% 311.38% 534.33% 127.88% 100.00% -
NP 27,414 110,027 261,222 510,112 128,642 60,450  -  -14.62%
  YoY % -75.08% -57.88% -48.79% 296.54% 112.81% - -
  Horiz. % 45.35% 182.01% 432.13% 843.86% 212.81% 100.00% -
NP to SH 27,533 110,311 260,694 509,420 93,668 41,657  -  -7.94%
  YoY % -75.04% -57.69% -48.83% 443.86% 124.86% - -
  Horiz. % 66.09% 264.81% 625.81% 1,222.89% 224.86% 100.00% -
Tax Rate 73.74 % 11.71 % 22.33 % 20.17 % 19.34 % 28.52 %  -  % 20.91%
  YoY % 529.72% -47.56% 10.71% 4.29% -32.19% - -
  Horiz. % 258.56% 41.06% 78.30% 70.72% 67.81% 100.00% -
Total Cost 1,742,157 1,831,417 1,996,948 1,933,456 1,493,880 621,377  -  22.88%
  YoY % -4.87% -8.29% 3.28% 29.43% 140.41% - -
  Horiz. % 280.37% 294.74% 321.37% 311.16% 240.41% 100.00% -
Net Worth 12,819,915 11,806,258 12,110,041 10,607,922 9,246,712 -  -  -
  YoY % 8.59% -2.51% 14.16% 14.72% 0.00% - -
  Horiz. % 138.64% 127.68% 130.97% 114.72% 100.00% - -
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12  -  CAGR
Div - - 80,534 140,839 - -  -  -
  YoY % 0.00% 0.00% -42.82% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 57.18% 100.00% - - -
Div Payout % - % - % 30.89 % 27.65 % - % - %  -  % -
  YoY % 0.00% 0.00% 11.72% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 111.72% 100.00% - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12  -  CAGR
Net Worth 12,819,915 11,806,258 12,110,041 10,607,922 9,246,712 -  -  -
  YoY % 8.59% -2.51% 14.16% 14.72% 0.00% - -
  Horiz. % 138.64% 127.68% 130.97% 114.72% 100.00% - -
NOSH 5,962,751 5,962,756 5,965,537 5,993,176 6,004,359 1,276,215  -  36.09%
  YoY % -0.00% -0.05% -0.46% -0.19% 370.48% - -
  Horiz. % 467.22% 467.22% 467.44% 469.61% 470.48% 100.00% -
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12  -  CAGR
NP Margin 1.55 % 5.67 % 11.57 % 20.88 % 7.93 % 8.87 %  -  % -29.44%
  YoY % -72.66% -50.99% -44.59% 163.30% -10.60% - -
  Horiz. % 17.47% 63.92% 130.44% 235.40% 89.40% 100.00% -
ROE 0.21 % 0.93 % 2.15 % 4.80 % 1.01 % - %  -  % -
  YoY % -77.42% -56.74% -55.21% 375.25% 0.00% - -
  Horiz. % 20.79% 92.08% 212.87% 475.25% 100.00% - -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12  -  CAGR
RPS 29.68 32.56 37.85 40.77 27.02 53.43  -  -11.09%
  YoY % -8.85% -13.98% -7.16% 50.89% -49.43% - -
  Horiz. % 55.55% 60.94% 70.84% 76.31% 50.57% 100.00% -
EPS 0.46 1.85 4.37 8.50 1.56 0.00  -  -
  YoY % -75.14% -57.67% -48.59% 444.87% 0.00% - -
  Horiz. % 29.49% 118.59% 280.13% 544.87% 100.00% - -
DPS 0.00 0.00 1.35 2.35 0.00 0.00  -  -
  YoY % 0.00% 0.00% -42.55% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 57.45% 100.00% - - -
NAPS 2.1500 1.9800 2.0300 1.7700 1.5400 -  -  -
  YoY % 8.59% -2.46% 14.69% 14.94% 0.00% - -
  Horiz. % 139.61% 128.57% 131.82% 114.94% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 5,992,000
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12  -  CAGR
RPS 29.53 32.40 37.69 40.78 27.08 11.38  -  21.00%
  YoY % -8.86% -14.04% -7.58% 50.59% 137.96% - -
  Horiz. % 259.49% 284.71% 331.20% 358.35% 237.96% 100.00% -
EPS 0.46 1.84 4.35 8.50 1.56 0.70  -  -8.05%
  YoY % -75.00% -57.70% -48.82% 444.87% 122.86% - -
  Horiz. % 65.71% 262.86% 621.43% 1,214.29% 222.86% 100.00% -
DPS 0.00 0.00 1.34 2.35 0.00 0.00  -  -
  YoY % 0.00% 0.00% -42.98% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 57.02% 100.00% - - -
NAPS 2.1395 1.9703 2.0210 1.7703 1.5432 -  -  -
  YoY % 8.59% -2.51% 14.16% 14.72% 0.00% - -
  Horiz. % 138.64% 127.68% 130.96% 114.72% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12  -  CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -  -  -
Price 2.0000 1.6500 2.6600 4.3100 3.1800 0.0000  -  -
P/RPS 6.74 5.07 7.03 10.57 11.77 0.00  -  -
  YoY % 32.94% -27.88% -33.49% -10.20% 0.00% - -
  Horiz. % 57.26% 43.08% 59.73% 89.80% 100.00% - -
P/EPS 433.13 89.19 60.87 50.71 203.85 0.00  -  -
  YoY % 385.63% 46.53% 20.04% -75.12% 0.00% - -
  Horiz. % 212.47% 43.75% 29.86% 24.88% 100.00% - -
EY 0.23 1.12 1.64 1.97 0.49 0.00  -  -
  YoY % -79.46% -31.71% -16.75% 302.04% 0.00% - -
  Horiz. % 46.94% 228.57% 334.69% 402.04% 100.00% - -
DY 0.00 0.00 0.51 0.55 0.00 0.00  -  -
  YoY % 0.00% 0.00% -7.27% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 92.73% 100.00% - - -
P/NAPS 0.93 0.83 1.31 2.44 2.06 0.00  -  -
  YoY % 12.05% -36.64% -46.31% 18.45% 0.00% - -
  Horiz. % 45.15% 40.29% 63.59% 118.45% 100.00% - -
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12  -  CAGR
Date 19/06/17 28/06/16 15/06/15 19/06/14 28/06/13 -  -  -
Price 1.8500 1.4200 2.4200 4.3300 4.0900 0.0000  -  -
P/RPS 6.23 4.36 6.39 10.62 15.14 0.00  -  -
  YoY % 42.89% -31.77% -39.83% -29.85% 0.00% - -
  Horiz. % 41.15% 28.80% 42.21% 70.15% 100.00% - -
P/EPS 400.65 76.76 55.38 50.94 262.18 0.00  -  -
  YoY % 421.95% 38.61% 8.72% -80.57% 0.00% - -
  Horiz. % 152.81% 29.28% 21.12% 19.43% 100.00% - -
EY 0.25 1.30 1.81 1.96 0.38 0.00  -  -
  YoY % -80.77% -28.18% -7.65% 415.79% 0.00% - -
  Horiz. % 65.79% 342.11% 476.32% 515.79% 100.00% - -
DY 0.00 0.00 0.56 0.54 0.00 0.00  -  -
  YoY % 0.00% 0.00% 3.70% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 103.70% 100.00% - - -
P/NAPS 0.86 0.72 1.19 2.45 2.66 0.00  -  -
  YoY % 19.44% -39.50% -51.43% -7.89% 0.00% - -
  Horiz. % 32.33% 27.07% 44.74% 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.
 


 

275  653  482  422 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UMWOG 0.345-0.04 
 SUMATEC 0.095-0.005 
 PUC 0.285-0.015 
 SAPNRG 0.76-0.05 
 NETX 0.045-0.005 
 HUAAN 0.47-0.055 
 BORNOIL 0.09+0.005 
 DGSB 0.11-0.015 
 PERISAI 0.065-0.01 
 SUMATEC-WB 0.035-0.005 

TOP ARTICLES

1. Hengyuan's Wild Price Fluctuation & How to React? Koon Yew Yin Koon Yew Yin's Blog
2. Call Warrant: TALES OF PETRON AND HENGYUAN - Afiq Isa Good Articles to Share
3. 4 Reasons to invest in FPI (Insider Asia) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Daily Technical Highlights - (JOHOTIN, HENGYUAN) Kenanga Research & Investment
5. [转贴] 人心的速变 - 水星 Good Articles to Share
Partners & Brokers