Highlights

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

Stock [SAPNRG]: SAPURA ENERGY BERHAD
Announcement Date 07-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Oct-2017  [#3]
Profit Trend QoQ -     -1,048.62%    YoY -     -273.61%
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 1,279,973 2,221,724 2,890,796 2,410,203 2,381,662 2,215,524 745,757 9.41%
  YoY % -42.39% -23.14% 19.94% 1.20% 7.50% 197.08% -
  Horiz. % 171.63% 297.92% 387.63% 323.19% 319.36% 297.08% 100.00%
PBT -209,716 199,252 198,022 410,981 323,952 261,315 136,400 -
  YoY % -205.25% 0.62% -51.82% 26.86% 23.97% 91.58% -
  Horiz. % -153.75% 146.08% 145.18% 301.31% 237.50% 191.58% 100.00%
Tax -65,505 -41,838 -68,075 -62,926 -77,137 -56,704 -16,912 25.29%
  YoY % -56.57% 38.54% -8.18% 18.42% -36.03% -235.29% -
  Horiz. % 387.33% 247.39% 402.52% 372.08% 456.11% 335.29% 100.00%
NP -275,221 157,414 129,947 348,055 246,815 204,611 119,488 -
  YoY % -274.84% 21.14% -62.66% 41.02% 20.63% 71.24% -
  Horiz. % -230.33% 131.74% 108.75% 291.29% 206.56% 171.24% 100.00%
NP to SH -274,406 158,059 129,856 348,400 245,556 182,519 83,135 -
  YoY % -273.61% 21.72% -62.73% 41.88% 34.54% 119.55% -
  Horiz. % -330.07% 190.12% 156.20% 419.08% 295.37% 219.55% 100.00%
Tax Rate - % 21.00 % 34.38 % 15.31 % 23.81 % 21.70 % 12.40 % -
  YoY % 0.00% -38.92% 124.56% -35.70% 9.72% 75.00% -
  Horiz. % 0.00% 169.35% 277.26% 123.47% 192.02% 175.00% 100.00%
Total Cost 1,555,194 2,064,310 2,760,849 2,062,148 2,134,847 2,010,913 626,269 16.35%
  YoY % -24.66% -25.23% 33.88% -3.41% 6.16% 221.09% -
  Horiz. % 248.33% 329.62% 440.84% 329.28% 340.88% 321.09% 100.00%
Net Worth 12,235,419 12,583,484 13,823,379 11,153,597 9,822,240 6,200,645 - -
  YoY % -2.77% -8.97% 23.94% 13.55% 58.41% 0.00% -
  Horiz. % 197.32% 202.94% 222.93% 179.88% 158.41% 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 - - - 119,931 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 34.42 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
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 12,235,419 12,583,484 13,823,379 11,153,597 9,822,240 6,200,645 - -
  YoY % -2.77% -8.97% 23.94% 13.55% 58.41% 0.00% -
  Horiz. % 197.32% 202.94% 222.93% 179.88% 158.41% 100.00% -
NOSH 5,939,523 5,935,606 5,984,147 5,996,557 5,989,170 5,000,520 1,276,215 29.18%
  YoY % 0.07% -0.81% -0.21% 0.12% 19.77% 291.82% -
  Horiz. % 465.40% 465.09% 468.90% 469.87% 469.29% 391.82% 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 -21.50 % 7.09 % 4.50 % 14.44 % 10.36 % 9.24 % 16.02 % -
  YoY % -403.24% 57.56% -68.84% 39.38% 12.12% -42.32% -
  Horiz. % -134.21% 44.26% 28.09% 90.14% 64.67% 57.68% 100.00%
ROE -2.24 % 1.26 % 0.94 % 3.12 % 2.50 % 2.94 % - % -
  YoY % -277.78% 34.04% -69.87% 24.80% -14.97% 0.00% -
  Horiz. % -76.19% 42.86% 31.97% 106.12% 85.03% 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 21.55 37.43 48.31 40.19 39.77 44.31 58.44 -15.31%
  YoY % -42.43% -22.52% 20.20% 1.06% -10.25% -24.18% -
  Horiz. % 36.88% 64.05% 82.67% 68.77% 68.05% 75.82% 100.00%
EPS -4.62 2.66 2.17 5.81 4.10 3.65 0.00 -
  YoY % -273.68% 22.58% -62.65% 41.71% 12.33% 0.00% -
  Horiz. % -126.58% 72.88% 59.45% 159.18% 112.33% 100.00% -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0600 2.1200 2.3100 1.8600 1.6400 1.2400 - -
  YoY % -2.83% -8.23% 24.19% 13.41% 32.26% 0.00% -
  Horiz. % 166.13% 170.97% 186.29% 150.00% 132.26% 100.00% -
Adjusted Per Share Value based on latest NOSH - 5,939,523
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 21.55 37.41 48.67 40.58 40.10 37.30 12.56 9.41%
  YoY % -42.40% -23.14% 19.94% 1.20% 7.51% 196.97% -
  Horiz. % 171.58% 297.85% 387.50% 323.09% 319.27% 296.97% 100.00%
EPS -4.62 2.66 2.19 5.87 4.13 3.07 1.40 -
  YoY % -273.68% 21.46% -62.69% 42.13% 34.53% 119.29% -
  Horiz. % -330.00% 190.00% 156.43% 419.29% 295.00% 219.29% 100.00%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0600 2.1186 2.3274 1.8779 1.6537 1.0440 - -
  YoY % -2.77% -8.97% 23.94% 13.56% 58.40% 0.00% -
  Horiz. % 197.32% 202.93% 222.93% 179.88% 158.40% 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 - -
Price 1.6000 1.6200 2.1100 3.4100 4.0000 2.5100 0.0000 -
P/RPS 7.42 4.33 4.37 8.48 10.06 5.67 0.00 -
  YoY % 71.36% -0.92% -48.47% -15.71% 77.43% 0.00% -
  Horiz. % 130.86% 76.37% 77.07% 149.56% 177.43% 100.00% -
P/EPS -34.63 60.84 97.24 58.69 97.56 68.77 0.00 -
  YoY % -156.92% -37.43% 65.68% -39.84% 41.86% 0.00% -
  Horiz. % -50.36% 88.47% 141.40% 85.34% 141.86% 100.00% -
EY -2.89 1.64 1.03 1.70 1.03 1.45 0.00 -
  YoY % -276.22% 59.22% -39.41% 65.05% -28.97% 0.00% -
  Horiz. % -199.31% 113.10% 71.03% 117.24% 71.03% 100.00% -
DY 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.78 0.76 0.91 1.83 2.44 2.02 0.00 -
  YoY % 2.63% -16.48% -50.27% -25.00% 20.79% 0.00% -
  Horiz. % 38.61% 37.62% 45.05% 90.59% 120.79% 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 07/12/17 08/12/16 22/12/15 09/12/14 06/12/13 10/12/12 - -
Price 1.1800 1.5500 1.7100 2.4500 4.3800 2.8000 0.0000 -
P/RPS 5.48 4.14 3.54 6.10 11.01 6.32 0.00 -
  YoY % 32.37% 16.95% -41.97% -44.60% 74.21% 0.00% -
  Horiz. % 86.71% 65.51% 56.01% 96.52% 174.21% 100.00% -
P/EPS -25.54 58.21 78.80 42.17 106.83 76.71 0.00 -
  YoY % -143.88% -26.13% 86.86% -60.53% 39.26% 0.00% -
  Horiz. % -33.29% 75.88% 102.72% 54.97% 139.26% 100.00% -
EY -3.92 1.72 1.27 2.37 0.94 1.30 0.00 -
  YoY % -327.91% 35.43% -46.41% 152.13% -27.69% 0.00% -
  Horiz. % -301.54% 132.31% 97.69% 182.31% 72.31% 100.00% -
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.73 0.74 1.32 2.67 2.26 0.00 -
  YoY % -21.92% -1.35% -43.94% -50.56% 18.14% 0.00% -
  Horiz. % 25.22% 32.30% 32.74% 58.41% 118.14% 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