Highlights

[SAPNRG] QoQ TTM 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 -     2.35%    YoY -     89.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 9,757,621 9,943,019 9,432,764 9,404,223 9,199,822 8,378,776 8,452,116 10.08%
  QoQ % -1.86% 5.41% 0.30% 2.22% 9.80% -0.87% -
  Horiz. % 115.45% 117.64% 111.60% 111.26% 108.85% 99.13% 100.00%
PBT 1,313,287 1,615,961 1,850,856 1,763,827 1,687,279 1,207,756 1,141,429 9.83%
  QoQ % -18.73% -12.69% 4.93% 4.54% 39.70% 5.81% -
  Horiz. % 115.06% 141.57% 162.15% 154.53% 147.82% 105.81% 100.00%
Tax -128,718 -182,502 -209,724 -223,935 -182,112 -84,059 -164,786 -15.22%
  QoQ % 29.47% 12.98% 6.35% -22.97% -116.65% 48.99% -
  Horiz. % 78.11% 110.75% 127.27% 135.89% 110.51% 51.01% 100.00%
NP 1,184,569 1,433,459 1,641,132 1,539,892 1,505,167 1,123,697 976,643 13.77%
  QoQ % -17.36% -12.65% 6.57% 2.31% 33.95% 15.06% -
  Horiz. % 121.29% 146.77% 168.04% 157.67% 154.12% 115.06% 100.00%
NP to SH 1,184,025 1,432,751 1,640,852 1,538,008 1,502,667 1,086,915 873,574 22.54%
  QoQ % -17.36% -12.68% 6.69% 2.35% 38.25% 24.42% -
  Horiz. % 135.54% 164.01% 187.83% 176.06% 172.01% 124.42% 100.00%
Tax Rate 9.80 % 11.29 % 11.33 % 12.70 % 10.79 % 6.96 % 14.44 % -22.83%
  QoQ % -13.20% -0.35% -10.79% 17.70% 55.03% -51.80% -
  Horiz. % 67.87% 78.19% 78.46% 87.95% 74.72% 48.20% 100.00%
Total Cost 8,573,052 8,509,560 7,791,632 7,864,331 7,694,655 7,255,079 7,475,473 9.59%
  QoQ % 0.75% 9.21% -0.92% 2.21% 6.06% -2.95% -
  Horiz. % 114.68% 113.83% 104.23% 105.20% 102.93% 97.05% 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 200,465 260,770 260,770 140,839 140,839 0 0 -
  QoQ % -23.13% 0.00% 85.15% 0.00% 0.00% 0.00% -
  Horiz. % 142.34% 185.15% 185.15% 100.00% 100.00% - -
Div Payout % 16.93 % 18.20 % 15.89 % 9.16 % 9.37 % - % - % -
  QoQ % -6.98% 14.54% 73.47% -2.24% 0.00% 0.00% -
  Horiz. % 180.68% 194.24% 169.58% 97.76% 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 12.14 % 14.42 % 17.40 % 16.37 % 16.36 % 13.41 % 11.56 % 3.33%
  QoQ % -15.81% -17.13% 6.29% 0.06% 22.00% 16.00% -
  Horiz. % 105.02% 124.74% 150.52% 141.61% 141.52% 116.00% 100.00%
ROE 9.78 % 11.92 % 14.71 % 14.42 % 14.17 % 10.67 % 8.89 % 6.59%
  QoQ % -17.95% -18.97% 2.01% 1.76% 32.80% 20.02% -
  Horiz. % 110.01% 134.08% 165.47% 162.20% 159.39% 120.02% 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 163.57 166.32 157.30 156.95 153.50 139.88 141.12 10.37%
  QoQ % -1.65% 5.73% 0.22% 2.25% 9.74% -0.88% -
  Horiz. % 115.91% 117.86% 111.47% 111.22% 108.77% 99.12% 100.00%
EPS 19.85 23.97 27.36 25.67 25.07 18.15 14.59 22.85%
  QoQ % -17.19% -12.39% 6.58% 2.39% 38.13% 24.40% -
  Horiz. % 136.05% 164.29% 187.53% 175.94% 171.83% 124.40% 100.00%
DPS 3.35 4.35 4.35 2.35 2.35 0.00 0.00 -
  QoQ % -22.99% 0.00% 85.11% 0.00% 0.00% 0.00% -
  Horiz. % 142.55% 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 61.07 62.23 59.03 58.85 57.57 52.44 52.90 10.08%
  QoQ % -1.86% 5.42% 0.31% 2.22% 9.78% -0.87% -
  Horiz. % 115.44% 117.64% 111.59% 111.25% 108.83% 99.13% 100.00%
EPS 7.41 8.97 10.27 9.63 9.40 6.80 5.47 22.50%
  QoQ % -17.39% -12.66% 6.65% 2.45% 38.24% 24.31% -
  Horiz. % 135.47% 163.99% 187.75% 176.05% 171.85% 124.31% 100.00%
DPS 1.25 1.63 1.63 0.88 0.88 0.00 0.00 -
  QoQ % -23.31% 0.00% 85.23% 0.00% 0.00% 0.00% -
  Horiz. % 142.05% 185.23% 185.23% 100.00% 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 1.63 1.61 2.17 2.75 2.81 3.14 2.83 -30.84%
  QoQ % 1.24% -25.81% -21.09% -2.14% -10.51% 10.95% -
  Horiz. % 57.60% 56.89% 76.68% 97.17% 99.29% 110.95% 100.00%
P/EPS 13.40 11.14 12.46 16.79 17.19 24.19 27.42 -38.04%
  QoQ % 20.29% -10.59% -25.79% -2.33% -28.94% -11.78% -
  Horiz. % 48.87% 40.63% 45.44% 61.23% 62.69% 88.22% 100.00%
EY 7.46 8.98 8.02 5.96 5.82 4.13 3.65 61.26%
  QoQ % -16.93% 11.97% 34.56% 2.41% 40.92% 13.15% -
  Horiz. % 204.38% 246.03% 219.73% 163.29% 159.45% 113.15% 100.00%
DY 1.26 1.63 1.28 0.55 0.55 0.00 0.00 -
  QoQ % -22.70% 27.34% 132.73% 0.00% 0.00% 0.00% -
  Horiz. % 229.09% 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 1.48 1.38 1.56 2.63 2.82 3.07 3.10 -39.00%
  QoQ % 7.25% -11.54% -40.68% -6.74% -8.14% -0.97% -
  Horiz. % 47.74% 44.52% 50.32% 84.84% 90.97% 99.03% 100.00%
P/EPS 12.19 9.60 8.95 16.09 17.27 23.70 30.03 -45.27%
  QoQ % 26.98% 7.26% -44.38% -6.83% -27.13% -21.08% -
  Horiz. % 40.59% 31.97% 29.80% 53.58% 57.51% 78.92% 100.00%
EY 8.20 10.42 11.17 6.22 5.79 4.22 3.33 82.65%
  QoQ % -21.31% -6.71% 79.58% 7.43% 37.20% 26.73% -
  Horiz. % 246.25% 312.91% 335.44% 186.79% 173.87% 126.73% 100.00%
DY 1.38 1.89 1.78 0.57 0.54 0.00 0.00 -
  QoQ % -26.98% 6.18% 212.28% 5.56% 0.00% 0.00% -
  Horiz. % 255.56% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

139  446  436  1185 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.50-0.025 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.16-0.01 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.10-0.01 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 SANICHI 0.045-0.005 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers