Highlights

[SAPNRG] QoQ 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 -     -12.49%    YoY -     8.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 2,394,466 2,410,203 2,694,782 2,443,568 1,884,211 2,381,662 -3.50%
  QoQ % -5.69% -0.65% -10.56% 10.28% 29.69% -20.89% -
  Horiz. % 94.81% 100.54% 101.20% 113.15% 102.60% 79.11% 100.00%
PBT 336,340 39,279 410,981 526,687 639,014 274,174 323,952 2.54%
  QoQ % 756.28% -90.44% -21.97% -17.58% 133.07% -15.37% -
  Horiz. % 103.82% 12.12% 126.86% 162.58% 197.26% 84.63% 100.00%
Tax -75,118 89,886 -62,926 -80,560 -128,902 62,664 -77,137 -1.76%
  QoQ % -183.57% 242.84% 21.89% 37.50% -305.70% 181.24% -
  Horiz. % 97.38% -116.53% 81.58% 104.44% 167.11% -81.24% 100.00%
NP 261,222 129,165 348,055 446,127 510,112 336,838 246,815 3.87%
  QoQ % 102.24% -62.89% -21.98% -12.54% 51.44% 36.47% -
  Horiz. % 105.84% 52.33% 141.02% 180.75% 206.68% 136.47% 100.00%
NP to SH 260,694 129,133 348,400 445,798 509,420 337,234 245,556 4.08%
  QoQ % 101.88% -62.94% -21.85% -12.49% 51.06% 37.33% -
  Horiz. % 106.16% 52.59% 141.88% 181.55% 207.46% 137.33% 100.00%
Tax Rate 22.33 % -228.84 % 15.31 % 15.30 % 20.17 % -22.86 % 23.81 % -4.20%
  QoQ % 109.76% -1,594.71% 0.07% -24.14% 188.23% -196.01% -
  Horiz. % 93.78% -961.11% 64.30% 64.26% 84.71% -96.01% 100.00%
Total Cost 1,996,948 2,265,301 2,062,148 2,248,655 1,933,456 1,547,373 2,134,847 -4.37%
  QoQ % -11.85% 9.85% -8.29% 16.30% 24.95% -27.52% -
  Horiz. % 93.54% 106.11% 96.59% 105.33% 90.57% 72.48% 100.00%
Net Worth 12,110,041 12,016,542 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 15.02%
  QoQ % 0.78% 7.74% 4.58% 0.54% 4.17% 3.67% -
  Horiz. % 123.29% 122.34% 113.55% 108.59% 108.00% 103.67% 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 - 119,931 - 140,839 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.18% 0.00% 85.15% 0.00% 100.00% - -
Div Payout % 30.89 % - % 34.42 % - % 27.65 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.72% 0.00% 124.48% 0.00% 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 12,016,542 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 15.02%
  QoQ % 0.78% 7.74% 4.58% 0.54% 4.17% 3.67% -
  Horiz. % 123.29% 122.34% 113.55% 108.59% 108.00% 103.67% 100.00%
NOSH 5,965,537 5,978,379 5,996,557 5,991,908 5,993,176 5,989,946 5,989,170 -0.26%
  QoQ % -0.21% -0.30% 0.08% -0.02% 0.05% 0.01% -
  Horiz. % 99.61% 99.82% 100.12% 100.05% 100.07% 100.01% 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 % 5.39 % 14.44 % 16.56 % 20.88 % 17.88 % 10.36 % 7.66%
  QoQ % 114.66% -62.67% -12.80% -20.69% 16.78% 72.59% -
  Horiz. % 111.68% 52.03% 139.38% 159.85% 201.54% 172.59% 100.00%
ROE 2.15 % 1.07 % 3.12 % 4.18 % 4.80 % 3.31 % 2.50 % -9.59%
  QoQ % 100.93% -65.71% -25.36% -12.92% 45.02% 32.40% -
  Horiz. % 86.00% 42.80% 124.80% 167.20% 192.00% 132.40% 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 40.05 40.19 44.97 40.77 31.46 39.77 -3.25%
  QoQ % -5.49% -0.35% -10.63% 10.30% 29.59% -20.90% -
  Horiz. % 95.17% 100.70% 101.06% 113.08% 102.51% 79.10% 100.00%
EPS 4.37 2.16 5.81 7.44 8.50 5.63 4.10 4.36%
  QoQ % 102.31% -62.82% -21.91% -12.47% 50.98% 37.32% -
  Horiz. % 106.59% 52.68% 141.71% 181.46% 207.32% 137.32% 100.00%
DPS 1.35 0.00 2.00 0.00 2.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.45% 0.00% 85.11% 0.00% 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 14.99 15.08 16.86 15.29 11.79 14.91 -3.53%
  QoQ % -5.74% -0.60% -10.56% 10.27% 29.69% -20.93% -
  Horiz. % 94.77% 100.54% 101.14% 113.08% 102.55% 79.07% 100.00%
EPS 1.63 0.81 2.18 2.79 3.19 2.11 1.54 3.87%
  QoQ % 101.23% -62.84% -21.86% -12.54% 51.18% 37.01% -
  Horiz. % 105.84% 52.60% 141.56% 181.17% 207.14% 137.01% 100.00%
DPS 0.50 0.00 0.75 0.00 0.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.82% 0.00% 85.23% 0.00% 100.00% - -
NAPS 0.7579 0.7520 0.6980 0.6675 0.6639 0.6373 0.6147 15.03%
  QoQ % 0.78% 7.74% 4.57% 0.54% 4.17% 3.68% -
  Horiz. % 123.30% 122.34% 113.55% 108.59% 108.00% 103.68% 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 6.67 8.48 9.58 10.57 13.96 10.06 -21.30%
  QoQ % 5.40% -21.34% -11.48% -9.37% -24.28% 38.77% -
  Horiz. % 69.88% 66.30% 84.29% 95.23% 105.07% 138.77% 100.00%
P/EPS 60.87 123.61 58.69 57.93 50.71 77.98 97.56 -27.05%
  QoQ % -50.76% 110.62% 1.31% 14.24% -34.97% -20.07% -
  Horiz. % 62.39% 126.70% 60.16% 59.38% 51.98% 79.93% 100.00%
EY 1.64 0.81 1.70 1.73 1.97 1.28 1.03 36.47%
  QoQ % 102.47% -52.35% -1.73% -12.18% 53.91% 24.27% -
  Horiz. % 159.22% 78.64% 165.05% 167.96% 191.26% 124.27% 100.00%
DY 0.51 0.00 0.59 0.00 0.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.73% 0.00% 107.27% 0.00% 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 5.74 6.10 9.18 10.62 13.67 11.01 -30.49%
  QoQ % 11.32% -5.90% -33.55% -13.56% -22.31% 24.16% -
  Horiz. % 58.04% 52.13% 55.40% 83.38% 96.46% 124.16% 100.00%
P/EPS 55.38 106.48 42.17 55.51 50.94 76.38 106.83 -35.55%
  QoQ % -47.99% 152.50% -24.03% 8.97% -33.31% -28.50% -
  Horiz. % 51.84% 99.67% 39.47% 51.96% 47.68% 71.50% 100.00%
EY 1.81 0.94 2.37 1.80 1.96 1.31 0.94 54.96%
  QoQ % 92.55% -60.34% 31.67% -8.16% 49.62% 39.36% -
  Horiz. % 192.55% 100.00% 252.13% 191.49% 208.51% 139.36% 100.00%
DY 0.56 0.00 0.82 0.00 0.54 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.70% 0.00% 151.85% 0.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

463  384  646  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.55+0.29 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.185+0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS