Highlights

[SAPNRG] QoQ Cumulative Quarter Result on 2014-07-31 [#2]

Stock [SAPNRG]: SAPURA ENERGY BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jul-2014  [#2]
Profit Trend QoQ -     87.51%    YoY -     89.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 2,258,170 9,943,019 7,548,553 5,138,350 2,443,568 8,378,776 6,494,565 -50.65%
  QoQ % -77.29% 31.72% 46.91% 110.28% -70.84% 29.01% -
  Horiz. % 34.77% 153.10% 116.23% 79.12% 37.62% 129.01% 100.00%
PBT 336,340 1,615,962 1,576,682 1,165,701 639,014 1,207,757 933,583 -49.46%
  QoQ % -79.19% 2.49% 35.26% 82.42% -47.09% 29.37% -
  Horiz. % 36.03% 173.09% 168.89% 124.86% 68.45% 129.37% 100.00%
Tax -75,118 -182,502 -272,388 -209,462 -128,902 -84,060 -146,724 -36.08%
  QoQ % 58.84% 33.00% -30.04% -62.50% -53.35% 42.71% -
  Horiz. % 51.20% 124.38% 185.65% 142.76% 87.85% 57.29% 100.00%
NP 261,222 1,433,460 1,304,294 956,239 510,112 1,123,697 786,859 -52.15%
  QoQ % -81.78% 9.90% 36.40% 87.46% -54.60% 42.81% -
  Horiz. % 33.20% 182.17% 165.76% 121.53% 64.83% 142.81% 100.00%
NP to SH 260,694 1,432,752 1,303,618 955,218 509,420 1,086,914 749,681 -50.65%
  QoQ % -81.80% 9.91% 36.47% 87.51% -53.13% 44.98% -
  Horiz. % 34.77% 191.11% 173.89% 127.42% 67.95% 144.98% 100.00%
Tax Rate 22.33 % 11.29 % 17.28 % 17.97 % 20.17 % 6.96 % 15.72 % 26.45%
  QoQ % 97.79% -34.66% -3.84% -10.91% 189.80% -55.73% -
  Horiz. % 142.05% 71.82% 109.92% 114.31% 128.31% 44.27% 100.00%
Total Cost 1,996,948 8,509,559 6,244,259 4,182,111 1,933,456 7,255,079 5,707,706 -50.44%
  QoQ % -76.53% 36.28% 49.31% 116.30% -73.35% 27.11% -
  Horiz. % 34.99% 149.09% 109.40% 73.27% 33.87% 127.11% 100.00%
Net Worth 12,110,041 12,034,398 11,143,058 10,666,800 10,607,922 9,766,140 9,286,078 19.42%
  QoQ % 0.63% 8.00% 4.46% 0.56% 8.62% 5.17% -
  Horiz. % 130.41% 129.60% 120.00% 114.87% 114.23% 105.17% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 80,534 260,445 260,603 140,825 140,839 - - -
  QoQ % -69.08% -0.06% 85.05% -0.01% 0.00% 0.00% -
  Horiz. % 57.18% 184.92% 185.04% 99.99% 100.00% - -
Div Payout % 30.89 % 18.18 % 19.99 % 14.74 % 27.65 % - % - % -
  QoQ % 69.91% -9.05% 35.62% -46.69% 0.00% 0.00% -
  Horiz. % 111.72% 65.75% 72.30% 53.31% 100.00% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 12,110,041 12,034,398 11,143,058 10,666,800 10,607,922 9,766,140 9,286,078 19.42%
  QoQ % 0.63% 8.00% 4.46% 0.56% 8.62% 5.17% -
  Horiz. % 130.41% 129.60% 120.00% 114.87% 114.23% 105.17% 100.00%
NOSH 5,965,537 5,987,262 5,990,891 5,992,584 5,993,176 5,744,788 5,662,243 3.55%
  QoQ % -0.36% -0.06% -0.03% -0.01% 4.32% 1.46% -
  Horiz. % 105.36% 105.74% 105.80% 105.83% 105.84% 101.46% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 11.57 % 14.42 % 17.28 % 18.61 % 20.88 % 13.41 % 12.12 % -3.06%
  QoQ % -19.76% -16.55% -7.15% -10.87% 55.70% 10.64% -
  Horiz. % 95.46% 118.98% 142.57% 153.55% 172.28% 110.64% 100.00%
ROE 2.15 % 11.91 % 11.70 % 8.96 % 4.80 % 11.13 % 8.07 % -58.70%
  QoQ % -81.95% 1.79% 30.58% 86.67% -56.87% 37.92% -
  Horiz. % 26.64% 147.58% 144.98% 111.03% 59.48% 137.92% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 37.85 166.07 126.00 85.75 40.77 145.85 114.70 -52.34%
  QoQ % -77.21% 31.80% 46.94% 110.33% -72.05% 27.16% -
  Horiz. % 33.00% 144.79% 109.85% 74.76% 35.54% 127.16% 100.00%
EPS 4.37 23.93 21.76 15.94 8.50 18.92 13.24 -52.34%
  QoQ % -81.74% 9.97% 36.51% 87.53% -55.07% 42.90% -
  Horiz. % 33.01% 180.74% 164.35% 120.39% 64.20% 142.90% 100.00%
DPS 1.35 4.35 4.35 2.35 2.35 0.00 0.00 -
  QoQ % -68.97% 0.00% 85.11% 0.00% 0.00% 0.00% -
  Horiz. % 57.45% 185.11% 185.11% 100.00% 100.00% - -
NAPS 2.0300 2.0100 1.8600 1.7800 1.7700 1.7000 1.6400 15.33%
  QoQ % 1.00% 8.06% 4.49% 0.56% 4.12% 3.66% -
  Horiz. % 123.78% 122.56% 113.41% 108.54% 107.93% 103.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 15,978,925
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 14.13 62.23 47.24 32.16 15.29 52.44 40.64 -50.65%
  QoQ % -77.29% 31.73% 46.89% 110.33% -70.84% 29.04% -
  Horiz. % 34.77% 153.12% 116.24% 79.13% 37.62% 129.04% 100.00%
EPS 1.63 8.97 8.16 5.98 3.19 6.80 4.69 -50.66%
  QoQ % -81.83% 9.93% 36.45% 87.46% -53.09% 44.99% -
  Horiz. % 34.75% 191.26% 173.99% 127.51% 68.02% 144.99% 100.00%
DPS 0.50 1.63 1.63 0.88 0.88 0.00 0.00 -
  QoQ % -69.33% 0.00% 85.23% 0.00% 0.00% 0.00% -
  Horiz. % 56.82% 185.23% 185.23% 100.00% 100.00% - -
NAPS 0.7579 0.7531 0.6974 0.6676 0.6639 0.6112 0.5811 19.43%
  QoQ % 0.64% 7.99% 4.46% 0.56% 8.62% 5.18% -
  Horiz. % 130.43% 129.60% 120.01% 114.89% 114.25% 105.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.6600 2.6700 3.4100 4.3100 4.3100 4.3900 4.0000 -
P/RPS 7.03 1.61 2.71 5.03 10.57 3.01 3.49 59.70%
  QoQ % 336.65% -40.59% -46.12% -52.41% 251.16% -13.75% -
  Horiz. % 201.43% 46.13% 77.65% 144.13% 302.87% 86.25% 100.00%
P/EPS 60.87 11.16 15.67 27.04 50.71 23.20 30.21 59.73%
  QoQ % 445.43% -28.78% -42.05% -46.68% 118.58% -23.20% -
  Horiz. % 201.49% 36.94% 51.87% 89.51% 167.86% 76.80% 100.00%
EY 1.64 8.96 6.38 3.70 1.97 4.31 3.31 -37.47%
  QoQ % -81.70% 40.44% 72.43% 87.82% -54.29% 30.21% -
  Horiz. % 49.55% 270.69% 192.75% 111.78% 59.52% 130.21% 100.00%
DY 0.51 1.63 1.28 0.55 0.55 0.00 0.00 -
  QoQ % -68.71% 27.34% 132.73% 0.00% 0.00% 0.00% -
  Horiz. % 92.73% 296.36% 232.73% 100.00% 100.00% - -
P/NAPS 1.31 1.33 1.83 2.42 2.44 2.58 2.44 -34.02%
  QoQ % -1.50% -27.32% -24.38% -0.82% -5.43% 5.74% -
  Horiz. % 53.69% 54.51% 75.00% 99.18% 100.00% 105.74% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 15/06/15 24/03/15 09/12/14 25/09/14 19/06/14 24/03/14 06/12/13 -
Price 2.4200 2.3000 2.4500 4.1300 4.3300 4.3000 4.3800 -
P/RPS 6.39 1.38 1.94 4.82 10.62 2.95 3.82 41.05%
  QoQ % 363.04% -28.87% -59.75% -54.61% 260.00% -22.77% -
  Horiz. % 167.28% 36.13% 50.79% 126.18% 278.01% 77.23% 100.00%
P/EPS 55.38 9.61 11.26 25.91 50.94 22.73 33.08 41.12%
  QoQ % 476.27% -14.65% -56.54% -49.14% 124.11% -31.29% -
  Horiz. % 167.41% 29.05% 34.04% 78.33% 153.99% 68.71% 100.00%
EY 1.81 10.40 8.88 3.86 1.96 4.40 3.02 -28.98%
  QoQ % -82.60% 17.12% 130.05% 96.94% -55.45% 45.70% -
  Horiz. % 59.93% 344.37% 294.04% 127.81% 64.90% 145.70% 100.00%
DY 0.56 1.89 1.78 0.57 0.54 0.00 0.00 -
  QoQ % -70.37% 6.18% 212.28% 5.56% 0.00% 0.00% -
  Horiz. % 103.70% 350.00% 329.63% 105.56% 100.00% - -
P/NAPS 1.19 1.14 1.32 2.32 2.45 2.53 2.67 -41.74%
  QoQ % 4.39% -13.64% -43.10% -5.31% -3.16% -5.24% -
  Horiz. % 44.57% 42.70% 49.44% 86.89% 91.76% 94.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS