Highlights

[SAPNRG] YoY 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?  YoY % Horiz. %

Cumulative Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 3,425,779 3,616,779 5,061,698 5,138,350 4,112,903 2,739,339 1,250,211 18.28%
  YoY % -5.28% -28.55% -1.49% 24.93% 50.14% 119.11% -
  Horiz. % 274.02% 289.29% 404.87% 411.00% 328.98% 219.11% 100.00%
PBT 138,143 311,274 397,477 1,165,701 609,630 360,587 260,795 -10.04%
  YoY % -55.62% -21.69% -65.90% 91.21% 69.07% 38.26% -
  Horiz. % 52.97% 119.36% 152.41% 446.98% 233.76% 138.26% 100.00%
Tax -81,345 -89,606 -31,982 -209,462 -69,586 -91,202 -40,483 12.32%
  YoY % 9.22% -180.18% 84.73% -201.01% 23.70% -125.28% -
  Horiz. % 200.94% 221.34% 79.00% 517.41% 171.89% 225.28% 100.00%
NP 56,798 221,668 365,495 956,239 540,044 269,385 220,312 -20.21%
  YoY % -74.38% -39.35% -61.78% 77.07% 100.47% 22.27% -
  Horiz. % 25.78% 100.62% 165.90% 434.04% 245.13% 122.27% 100.00%
NP to SH 56,461 222,576 364,780 955,218 504,125 218,183 150,577 -15.07%
  YoY % -74.63% -38.98% -61.81% 89.48% 131.06% 44.90% -
  Horiz. % 37.50% 147.82% 242.25% 634.37% 334.80% 144.90% 100.00%
Tax Rate 58.88 % 28.79 % 8.05 % 17.97 % 11.41 % 25.29 % 15.52 % 24.86%
  YoY % 104.52% 257.64% -55.20% 57.49% -54.88% 62.95% -
  Horiz. % 379.38% 185.50% 51.87% 115.79% 73.52% 162.95% 100.00%
Total Cost 3,368,981 3,395,111 4,696,203 4,182,111 3,572,859 2,469,954 1,029,899 21.82%
  YoY % -0.77% -27.71% 12.29% 17.05% 44.65% 139.82% -
  Horiz. % 327.12% 329.65% 455.99% 406.07% 346.91% 239.82% 100.00%
Net Worth 12,597,904 12,259,533 12,597,148 10,666,800 9,590,963 6,055,579 - -
  YoY % 2.76% -2.68% 18.10% 11.22% 58.38% 0.00% -
  Horiz. % 208.04% 202.45% 208.03% 176.15% 158.38% 100.00% -
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - 80,597 140,825 - - - -
  YoY % 0.00% 0.00% -42.77% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.23% 100.00% - - -
Div Payout % - % - % 22.09 % 14.74 % - % - % - % -
  YoY % 0.00% 0.00% 49.86% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.86% 100.00% - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 12,597,904 12,259,533 12,597,148 10,666,800 9,590,963 6,055,579 - -
  YoY % 2.76% -2.68% 18.10% 11.22% 58.38% 0.00% -
  Horiz. % 208.04% 202.45% 208.03% 176.15% 158.38% 100.00% -
NOSH 5,942,408 5,951,229 5,970,212 5,992,584 5,994,352 5,004,197 1,277,158 29.18%
  YoY % -0.15% -0.32% -0.37% -0.03% 19.79% 291.82% -
  Horiz. % 465.28% 465.97% 467.46% 469.21% 469.35% 391.82% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 1.66 % 6.13 % 7.22 % 18.61 % 13.13 % 9.83 % 17.62 % -32.52%
  YoY % -72.92% -15.10% -61.20% 41.74% 33.57% -44.21% -
  Horiz. % 9.42% 34.79% 40.98% 105.62% 74.52% 55.79% 100.00%
ROE 0.45 % 1.82 % 2.90 % 8.96 % 5.26 % 3.60 % - % -
  YoY % -75.27% -37.24% -67.63% 70.34% 46.11% 0.00% -
  Horiz. % 12.50% 50.56% 80.56% 248.89% 146.11% 100.00% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 57.65 60.77 84.78 85.75 68.61 54.74 97.89 -8.44%
  YoY % -5.13% -28.32% -1.13% 24.98% 25.34% -44.08% -
  Horiz. % 58.89% 62.08% 86.61% 87.60% 70.09% 55.92% 100.00%
EPS 0.95 3.74 6.11 15.94 8.41 4.36 11.79 -34.25%
  YoY % -74.60% -38.79% -61.67% 89.54% 92.89% -63.02% -
  Horiz. % 8.06% 31.72% 51.82% 135.20% 71.33% 36.98% 100.00%
DPS 0.00 0.00 1.35 2.35 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -42.55% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 57.45% 100.00% - - -
NAPS 2.1200 2.0600 2.1100 1.7800 1.6000 1.2101 - -
  YoY % 2.91% -2.37% 18.54% 11.25% 32.22% 0.00% -
  Horiz. % 175.19% 170.23% 174.37% 147.10% 132.22% 100.00% -
Adjusted Per Share Value based on latest NOSH - 15,978,925
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 21.44 22.63 31.68 32.16 25.74 17.14 7.82 18.29%
  YoY % -5.26% -28.57% -1.49% 24.94% 50.18% 119.18% -
  Horiz. % 274.17% 289.39% 405.12% 411.25% 329.16% 219.18% 100.00%
EPS 0.35 1.39 2.28 5.98 3.15 1.37 0.94 -15.17%
  YoY % -74.82% -39.04% -61.87% 89.84% 129.93% 45.74% -
  Horiz. % 37.23% 147.87% 242.55% 636.17% 335.11% 145.74% 100.00%
DPS 0.00 0.00 0.50 0.88 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -43.18% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 56.82% 100.00% - - -
NAPS 0.7884 0.7672 0.7884 0.6676 0.6002 0.3790 - -
  YoY % 2.76% -2.69% 18.09% 11.23% 58.36% 0.00% -
  Horiz. % 208.02% 202.43% 208.02% 176.15% 158.36% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 - -
Price 1.5400 1.4300 2.4500 4.3100 3.8600 2.4500 0.0000 -
P/RPS 2.67 2.35 2.89 5.03 5.63 4.48 0.00 -
  YoY % 13.62% -18.69% -42.54% -10.66% 25.67% 0.00% -
  Horiz. % 59.60% 52.46% 64.51% 112.28% 125.67% 100.00% -
P/EPS 162.08 38.24 40.10 27.04 45.90 56.19 0.00 -
  YoY % 323.85% -4.64% 48.30% -41.09% -18.31% 0.00% -
  Horiz. % 288.45% 68.05% 71.37% 48.12% 81.69% 100.00% -
EY 0.62 2.62 2.49 3.70 2.18 1.78 0.00 -
  YoY % -76.34% 5.22% -32.70% 69.72% 22.47% 0.00% -
  Horiz. % 34.83% 147.19% 139.89% 207.87% 122.47% 100.00% -
DY 0.00 0.00 0.55 0.55 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
P/NAPS 0.73 0.69 1.16 2.42 2.41 2.02 0.00 -
  YoY % 5.80% -40.52% -52.07% 0.41% 19.31% 0.00% -
  Horiz. % 36.14% 34.16% 57.43% 119.80% 119.31% 100.00% -
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 15/09/15 25/09/14 30/09/13 24/09/12 - -
Price 1.6100 1.5000 1.8700 4.1300 3.6900 2.3600 0.0000 -
P/RPS 2.79 2.47 2.21 4.82 5.38 4.31 0.00 -
  YoY % 12.96% 11.76% -54.15% -10.41% 24.83% 0.00% -
  Horiz. % 64.73% 57.31% 51.28% 111.83% 124.83% 100.00% -
P/EPS 169.45 40.11 30.61 25.91 43.88 54.13 0.00 -
  YoY % 322.46% 31.04% 18.14% -40.95% -18.94% 0.00% -
  Horiz. % 313.04% 74.10% 56.55% 47.87% 81.06% 100.00% -
EY 0.59 2.49 3.27 3.86 2.28 1.85 0.00 -
  YoY % -76.31% -23.85% -15.28% 69.30% 23.24% 0.00% -
  Horiz. % 31.89% 134.59% 176.76% 208.65% 123.24% 100.00% -
DY 0.00 0.00 0.72 0.57 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 26.32% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 126.32% 100.00% - - -
P/NAPS 0.76 0.73 0.89 2.32 2.31 1.95 0.00 -
  YoY % 4.11% -17.98% -61.64% 0.43% 18.46% 0.00% -
  Horiz. % 38.97% 37.44% 45.64% 118.97% 118.46% 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
 
 

424  227  459  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.53-0.005 
 EKOVEST 0.50+0.055 
 MLAB 0.02+0.005 
 GAMUDA-WE 0.165+0.045 
 VC 0.07+0.01 
 ARMADA 0.18-0.005 
 HIBISCS-WC 0.15+0.01 
 LAMBO-WB 0.0050.00 
 MRCB-WB 0.12+0.045 
 LAMBO 0.0150.00 

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