Highlights

[SAPRES] QoQ TTM Result on 2018-01-31 [#4]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jan-2018  [#4]
Profit Trend QoQ -     500.74%    YoY -     -86.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 48,712 49,698 50,160 50,601 50,054 51,030 50,896 -2.89%
  QoQ % -1.98% -0.92% -0.87% 1.09% -1.91% 0.26% -
  Horiz. % 95.71% 97.65% 98.55% 99.42% 98.35% 100.26% 100.00%
PBT 10,868 11,669 12,908 -1,585 94,872 92,087 87,399 -75.18%
  QoQ % -6.86% -9.60% 914.38% -101.67% 3.02% 5.36% -
  Horiz. % 12.43% 13.35% 14.77% -1.81% 108.55% 105.36% 100.00%
Tax 1,462 1,175 1,094 -1,909 -457 6,545 12,938 -76.72%
  QoQ % 24.43% 7.40% 157.31% -317.72% -106.98% -49.41% -
  Horiz. % 11.30% 9.08% 8.46% -14.75% -3.53% 50.59% 100.00%
NP 12,330 12,844 14,002 -3,494 94,415 98,632 100,337 -75.38%
  QoQ % -4.00% -8.27% 500.74% -103.70% -4.28% -1.70% -
  Horiz. % 12.29% 12.80% 13.95% -3.48% 94.10% 98.30% 100.00%
NP to SH 12,330 12,844 14,002 -3,494 94,415 98,632 100,337 -75.38%
  QoQ % -4.00% -8.27% 500.74% -103.70% -4.28% -1.70% -
  Horiz. % 12.29% 12.80% 13.95% -3.48% 94.10% 98.30% 100.00%
Tax Rate -13.45 % -10.07 % -8.48 % - % 0.48 % -7.11 % -14.80 % -6.19%
  QoQ % -33.57% -18.75% 0.00% 0.00% 106.75% 51.96% -
  Horiz. % 90.88% 68.04% 57.30% 0.00% -3.24% 48.04% 100.00%
Total Cost 36,382 36,854 36,158 54,095 -44,361 -47,602 -49,441 -
  QoQ % -1.28% 1.92% -33.16% 221.94% 6.81% 3.72% -
  Horiz. % -73.59% -74.54% -73.13% -109.41% 89.73% 96.28% 100.00%
Net Worth 459,283 462,075 463,471 448,116 446,720 449,512 449,512 1.45%
  QoQ % -0.60% -0.30% 3.43% 0.31% -0.62% 0.00% -
  Horiz. % 102.17% 102.80% 103.11% 99.69% 99.38% 100.00% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 0 0 0 0 0 16,092 20,286 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.68% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.32% 100.00%
Div Payout % - % - % - % - % - % 16.32 % 20.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -19.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 80.71% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 459,283 462,075 463,471 448,116 446,720 449,512 449,512 1.45%
  QoQ % -0.60% -0.30% 3.43% 0.31% -0.62% 0.00% -
  Horiz. % 102.17% 102.80% 103.11% 99.69% 99.38% 100.00% 100.00%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,600 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 25.31 % 25.84 % 27.91 % -6.91 % 188.63 % 193.28 % 197.14 % -74.65%
  QoQ % -2.05% -7.42% 503.91% -103.66% -2.41% -1.96% -
  Horiz. % 12.84% 13.11% 14.16% -3.51% 95.68% 98.04% 100.00%
ROE 2.68 % 2.78 % 3.02 % -0.78 % 21.14 % 21.94 % 22.32 % -75.76%
  QoQ % -3.60% -7.95% 487.18% -103.69% -3.65% -1.70% -
  Horiz. % 12.01% 12.46% 13.53% -3.49% 94.71% 98.30% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 34.89 35.60 35.93 36.25 35.86 36.55 36.46 -2.90%
  QoQ % -1.99% -0.92% -0.88% 1.09% -1.89% 0.25% -
  Horiz. % 95.69% 97.64% 98.55% 99.42% 98.35% 100.25% 100.00%
EPS 8.83 9.20 10.03 -2.50 67.63 70.65 71.87 -75.38%
  QoQ % -4.02% -8.28% 501.20% -103.70% -4.27% -1.70% -
  Horiz. % 12.29% 12.80% 13.96% -3.48% 94.10% 98.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 11.50 14.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.31% 100.00%
NAPS 3.2900 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 1.45%
  QoQ % -0.60% -0.30% 3.43% 0.31% -0.62% 0.00% -
  Horiz. % 102.17% 102.80% 103.11% 99.69% 99.38% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 34.89 35.60 35.93 36.25 35.86 36.55 36.46 -2.90%
  QoQ % -1.99% -0.92% -0.88% 1.09% -1.89% 0.25% -
  Horiz. % 95.69% 97.64% 98.55% 99.42% 98.35% 100.25% 100.00%
EPS 8.83 9.20 10.03 -2.50 67.63 70.65 71.87 -75.38%
  QoQ % -4.02% -8.28% 501.20% -103.70% -4.27% -1.70% -
  Horiz. % 12.29% 12.80% 13.96% -3.48% 94.10% 98.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 11.50 14.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.31% 100.00%
NAPS 3.2900 3.3100 3.3200 3.2100 3.2000 3.2200 3.2200 1.45%
  QoQ % -0.60% -0.30% 3.43% 0.31% -0.62% 0.00% -
  Horiz. % 102.17% 102.80% 103.11% 99.69% 99.38% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.8200 0.7900 0.8650 0.9550 1.0800 1.1000 0.9300 -
P/RPS 2.35 2.22 2.41 2.63 3.01 3.01 2.55 -5.31%
  QoQ % 5.86% -7.88% -8.37% -12.62% 0.00% 18.04% -
  Horiz. % 92.16% 87.06% 94.51% 103.14% 118.04% 118.04% 100.00%
P/EPS 9.28 8.59 8.62 -38.16 1.60 1.56 1.29 274.00%
  QoQ % 8.03% -0.35% 122.59% -2,485.00% 2.56% 20.93% -
  Horiz. % 719.38% 665.89% 668.22% -2,958.14% 124.03% 120.93% 100.00%
EY 10.77 11.65 11.60 -2.62 62.62 64.23 77.28 -73.22%
  QoQ % -7.55% 0.43% 542.75% -104.18% -2.51% -16.89% -
  Horiz. % 13.94% 15.08% 15.01% -3.39% 81.03% 83.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.45 15.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -32.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 67.03% 100.00%
P/NAPS 0.25 0.24 0.26 0.30 0.34 0.34 0.29 -9.45%
  QoQ % 4.17% -7.69% -13.33% -11.76% 0.00% 17.24% -
  Horiz. % 86.21% 82.76% 89.66% 103.45% 117.24% 117.24% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 29/06/18 30/03/18 06/12/17 28/09/17 20/06/17 30/03/17 -
Price 0.7300 0.8400 0.7700 0.9300 0.9600 1.0900 1.1700 -
P/RPS 2.09 2.36 2.14 2.57 2.68 2.98 3.21 -24.94%
  QoQ % -11.44% 10.28% -16.73% -4.10% -10.07% -7.17% -
  Horiz. % 65.11% 73.52% 66.67% 80.06% 83.49% 92.83% 100.00%
P/EPS 8.27 9.13 7.68 -37.16 1.42 1.54 1.63 196.14%
  QoQ % -9.42% 18.88% 120.67% -2,716.90% -7.79% -5.52% -
  Horiz. % 507.36% 560.12% 471.17% -2,279.75% 87.12% 94.48% 100.00%
EY 12.10 10.95 13.03 -2.69 70.45 64.82 61.43 -66.25%
  QoQ % 10.50% -15.96% 584.39% -103.82% 8.69% 5.52% -
  Horiz. % 19.70% 17.83% 21.21% -4.38% 114.68% 105.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.55 12.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -14.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 85.15% 100.00%
P/NAPS 0.22 0.25 0.23 0.29 0.30 0.34 0.36 -28.05%
  QoQ % -12.00% 8.70% -20.69% -3.33% -11.76% -5.56% -
  Horiz. % 61.11% 69.44% 63.89% 80.56% 83.33% 94.44% 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  316  489  702 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.175+0.03 
 DSONIC 0.485-0.21 
 MYEG 1.13-0.37 
 SAPNRG 0.335-0.01 
 DSONIC-WA 0.095-0.03 
 PRESBHD 0.54-0.08 
 HSI-C3V 0.20+0.005 
 K1 0.28+0.01 
 HSI-H4V 0.355-0.005 
 HSI-C3X 0.540.00 
Partners & Brokers