Highlights

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

Stock [SAPNRG]: SAPURA ENERGY BHD
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.
 


 

292  529  544  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.715-0.045 
 MYEG 0.915-0.02 
 NETX 0.030.00 
 HSI-C3B 0.40-0.135 
 AAX 0.375-0.005 
 PWORTH 0.22-0.025 
 DRBHCOM 2.03+0.28 
 YTLPOWR 0.76-0.015 
 HENGYUAN-CM 0.015+0.01 
 HSI-H4A 0.275+0.09 

TOP ARTICLES

1. My Appeal to Tun Dr Mahathir - Koon Yew Yin Koon Yew Yin's Blog
2. Is it time to buy stocks Now? How to Pick Winning Stocks in KLSE. Value Investing and Stock Picking
3. Airasia - Positive flight path Good Articles to Share
4. Mplus Market Pulse - 22 May 2018 M+ Online Research Articles
5. After five-hour interrogation, worn-out Najib leaves MACC HQ save malaysia!!!
Partners & Brokers