Highlights

[SAPNRG] QoQ Quarter Result on 2015-10-31 [#3]

Stock [SAPNRG]: SAPURA ENERGY BHD
Announcement Date 22-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Oct-2015  [#3]
Profit Trend QoQ -     24.76%    YoY -     -62.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 1,675,335 1,941,444 2,231,537 2,890,796 2,803,528 2,258,170 2,394,466 -21.20%
  QoQ % -13.71% -13.00% -22.81% 3.11% 24.15% -5.69% -
  Horiz. % 69.97% 81.08% 93.20% 120.73% 117.08% 94.31% 100.00%
PBT 186,656 124,619 -1,308,138 198,022 61,135 336,340 39,279 182.92%
  QoQ % 49.78% 109.53% -760.60% 223.91% -81.82% 756.28% -
  Horiz. % 475.21% 317.27% -3,330.38% 504.14% 155.64% 856.28% 100.00%
Tax -75,014 -14,592 21,252 -68,075 43,136 -75,118 89,886 -
  QoQ % -414.08% -168.66% 131.22% -257.81% 157.42% -183.57% -
  Horiz. % -83.45% -16.23% 23.64% -75.73% 47.99% -83.57% 100.00%
NP 111,642 110,027 -1,286,886 129,947 104,271 261,222 129,165 -9.27%
  QoQ % 1.47% 108.55% -1,090.32% 24.62% -60.08% 102.24% -
  Horiz. % 86.43% 85.18% -996.31% 100.61% 80.73% 202.24% 100.00%
NP to SH 112,266 110,311 -1,286,191 129,856 104,085 260,694 129,133 -8.92%
  QoQ % 1.77% 108.58% -1,090.47% 24.76% -60.07% 101.88% -
  Horiz. % 86.94% 85.42% -996.02% 100.56% 80.60% 201.88% 100.00%
Tax Rate 40.19 % 11.71 % - % 34.38 % -70.56 % 22.33 % -228.84 % -
  QoQ % 243.21% 0.00% 0.00% 148.72% -415.99% 109.76% -
  Horiz. % -17.56% -5.12% 0.00% -15.02% 30.83% -9.76% 100.00%
Total Cost 1,563,693 1,831,417 3,518,423 2,760,849 2,699,257 1,996,948 2,265,301 -21.91%
  QoQ % -14.62% -47.95% 27.44% 2.28% 35.17% -11.85% -
  Horiz. % 69.03% 80.85% 155.32% 121.88% 119.16% 88.15% 100.00%
Net Worth 12,236,399 11,806,258 12,181,195 13,823,379 12,621,801 12,110,041 12,016,542 1.22%
  QoQ % 3.64% -3.08% -11.88% 9.52% 4.23% 0.78% -
  Horiz. % 101.83% 98.25% 101.37% 115.04% 105.04% 100.78% 100.00%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - 80,534 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 30.89 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 12,236,399 11,806,258 12,181,195 13,823,379 12,621,801 12,110,041 12,016,542 1.22%
  QoQ % 3.64% -3.08% -11.88% 9.52% 4.23% 0.78% -
  Horiz. % 101.83% 98.25% 101.37% 115.04% 105.04% 100.78% 100.00%
NOSH 5,940,000 5,962,756 5,971,174 5,984,147 5,981,896 5,965,537 5,978,379 -0.43%
  QoQ % -0.38% -0.14% -0.22% 0.04% 0.27% -0.21% -
  Horiz. % 99.36% 99.74% 99.88% 100.10% 100.06% 99.79% 100.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 6.66 % 5.67 % -57.67 % 4.50 % 3.72 % 11.57 % 5.39 % 15.16%
  QoQ % 17.46% 109.83% -1,381.56% 20.97% -67.85% 114.66% -
  Horiz. % 123.56% 105.19% -1,069.94% 83.49% 69.02% 214.66% 100.00%
ROE 0.92 % 0.93 % -10.56 % 0.94 % 0.82 % 2.15 % 1.07 % -9.59%
  QoQ % -1.08% 108.81% -1,223.40% 14.63% -61.86% 100.93% -
  Horiz. % 85.98% 86.92% -986.92% 87.85% 76.64% 200.93% 100.00%
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 28.20 32.56 37.37 48.31 46.87 37.85 40.05 -20.87%
  QoQ % -13.39% -12.87% -22.65% 3.07% 23.83% -5.49% -
  Horiz. % 70.41% 81.30% 93.31% 120.62% 117.03% 94.51% 100.00%
EPS 1.89 1.85 -21.54 2.17 1.74 4.37 2.16 -8.52%
  QoQ % 2.16% 108.59% -1,092.63% 24.71% -60.18% 102.31% -
  Horiz. % 87.50% 85.65% -997.22% 100.46% 80.56% 202.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0600 1.9800 2.0400 2.3100 2.1100 2.0300 2.0100 1.65%
  QoQ % 4.04% -2.94% -11.69% 9.48% 3.94% 1.00% -
  Horiz. % 102.49% 98.51% 101.49% 114.93% 104.98% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 15,978,925
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 10.48 12.15 13.97 18.09 17.55 14.13 14.99 -21.24%
  QoQ % -13.74% -13.03% -22.78% 3.08% 24.20% -5.74% -
  Horiz. % 69.91% 81.05% 93.20% 120.68% 117.08% 94.26% 100.00%
EPS 0.70 0.69 -8.05 0.81 0.65 1.63 0.81 -9.28%
  QoQ % 1.45% 108.57% -1,093.83% 24.62% -60.12% 101.23% -
  Horiz. % 86.42% 85.19% -993.83% 100.00% 80.25% 201.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7658 0.7389 0.7623 0.8651 0.7899 0.7579 0.7520 1.22%
  QoQ % 3.64% -3.07% -11.88% 9.52% 4.22% 0.78% -
  Horiz. % 101.84% 98.26% 101.37% 115.04% 105.04% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.4300 1.6500 1.8800 2.1100 2.4500 2.6600 2.6700 -
P/RPS 5.07 5.07 5.03 4.37 5.23 7.03 6.67 -16.72%
  QoQ % 0.00% 0.80% 15.10% -16.44% -25.60% 5.40% -
  Horiz. % 76.01% 76.01% 75.41% 65.52% 78.41% 105.40% 100.00%
P/EPS 75.66 89.19 -8.73 97.24 140.80 60.87 123.61 -27.93%
  QoQ % -15.17% 1,121.65% -108.98% -30.94% 131.31% -50.76% -
  Horiz. % 61.21% 72.15% -7.06% 78.67% 113.91% 49.24% 100.00%
EY 1.32 1.12 -11.46 1.03 0.71 1.64 0.81 38.52%
  QoQ % 17.86% 109.77% -1,212.62% 45.07% -56.71% 102.47% -
  Horiz. % 162.96% 138.27% -1,414.81% 127.16% 87.65% 202.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.51 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.83 0.92 0.91 1.16 1.31 1.33 -35.46%
  QoQ % -16.87% -9.78% 1.10% -21.55% -11.45% -1.50% -
  Horiz. % 51.88% 62.41% 69.17% 68.42% 87.22% 98.50% 100.00%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 28/09/16 28/06/16 25/03/16 22/12/15 15/09/15 15/06/15 24/03/15 -
Price 1.5000 1.4200 1.9100 1.7100 1.8700 2.4200 2.3000 -
P/RPS 5.32 4.36 5.11 3.54 3.99 6.39 5.74 -4.94%
  QoQ % 22.02% -14.68% 44.35% -11.28% -37.56% 11.32% -
  Horiz. % 92.68% 75.96% 89.02% 61.67% 69.51% 111.32% 100.00%
P/EPS 79.37 76.76 -8.87 78.80 107.47 55.38 106.48 -17.80%
  QoQ % 3.40% 965.39% -111.26% -26.68% 94.06% -47.99% -
  Horiz. % 74.54% 72.09% -8.33% 74.00% 100.93% 52.01% 100.00%
EY 1.26 1.30 -11.28 1.27 0.93 1.81 0.94 21.59%
  QoQ % -3.08% 111.52% -988.19% 36.56% -48.62% 92.55% -
  Horiz. % 134.04% 138.30% -1,200.00% 135.11% 98.94% 192.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.72 0.94 0.74 0.89 1.19 1.14 -25.73%
  QoQ % 1.39% -23.40% 27.03% -16.85% -25.21% 4.39% -
  Horiz. % 64.04% 63.16% 82.46% 64.91% 78.07% 104.39% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers