Highlights

[SAPRES] YoY Quarter Result on 2013-04-30 [#1]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 27-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 30-Apr-2013  [#1]
Profit Trend QoQ -     -95.78%    YoY -     17.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 11,629 10,042 9,495 9,960 5,478 4,864 4,312 17.96%
  YoY % 15.80% 5.76% -4.67% 81.82% 12.62% 12.80% -
  Horiz. % 269.69% 232.88% 220.20% 230.98% 127.04% 112.80% 100.00%
PBT -3,559 556 1,734 1,602 1,254 129,227 4,923 -
  YoY % -740.11% -67.94% 8.24% 27.75% -99.03% 2,524.96% -
  Horiz. % -72.29% 11.29% 35.22% 32.54% 25.47% 2,624.96% 100.00%
Tax 5,838 -265 -104 -123 0 1,367 -3,084 -
  YoY % 2,303.02% -154.81% 15.45% 0.00% 0.00% 144.33% -
  Horiz. % -189.30% 8.59% 3.37% 3.99% -0.00% -44.33% 100.00%
NP 2,279 291 1,630 1,479 1,254 130,594 1,839 3.64%
  YoY % 683.16% -82.15% 10.21% 17.94% -99.04% 7,001.36% -
  Horiz. % 123.93% 15.82% 88.64% 80.42% 68.19% 7,101.36% 100.00%
NP to SH 2,279 291 1,630 1,479 1,254 130,594 1,839 3.64%
  YoY % 683.16% -82.15% 10.21% 17.94% -99.04% 7,001.36% -
  Horiz. % 123.93% 15.82% 88.64% 80.42% 68.19% 7,101.36% 100.00%
Tax Rate - % 47.66 % 6.00 % 7.68 % - % -1.06 % 62.64 % -
  YoY % 0.00% 694.33% -21.87% 0.00% 0.00% -101.69% -
  Horiz. % 0.00% 76.09% 9.58% 12.26% 0.00% -1.69% 100.00%
Total Cost 9,350 9,751 7,865 8,481 4,224 -125,730 2,473 24.79%
  YoY % -4.11% 23.98% -7.26% 100.78% 103.36% -5,184.11% -
  Horiz. % 378.08% 394.30% 318.03% 342.94% 170.80% -5,084.11% 100.00%
Net Worth 371,910 369,940 347,604 347,604 321,079 308,511 150,463 16.26%
  YoY % 0.53% 6.43% 0.00% 8.26% 4.07% 105.04% -
  Horiz. % 247.18% 245.87% 231.02% 231.02% 213.39% 205.04% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 4,194 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 184.05 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 371,910 369,940 347,604 347,604 321,079 308,511 150,463 16.26%
  YoY % 0.53% 6.43% 0.00% 8.26% 4.07% 105.04% -
  Horiz. % 247.18% 245.87% 231.02% 231.02% 213.39% 205.04% 100.00%
NOSH 139,815 139,600 139,600 139,600 139,600 139,598 139,318 0.06%
  YoY % 0.15% 0.00% 0.00% 0.00% 0.00% 0.20% -
  Horiz. % 100.36% 100.20% 100.20% 100.20% 100.20% 100.20% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 19.60 % 2.90 % 17.17 % 14.85 % 22.89 % 2,684.91 % 42.65 % -12.14%
  YoY % 575.86% -83.11% 15.62% -35.12% -99.15% 6,195.22% -
  Horiz. % 45.96% 6.80% 40.26% 34.82% 53.67% 6,295.22% 100.00%
ROE 0.61 % 0.08 % 0.47 % 0.43 % 0.39 % 42.33 % 1.22 % -10.90%
  YoY % 662.50% -82.98% 9.30% 10.26% -99.08% 3,369.67% -
  Horiz. % 50.00% 6.56% 38.52% 35.25% 31.97% 3,469.67% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 8.32 7.19 6.80 7.13 3.92 3.48 3.10 17.87%
  YoY % 15.72% 5.74% -4.63% 81.89% 12.64% 12.26% -
  Horiz. % 268.39% 231.94% 219.35% 230.00% 126.45% 112.26% 100.00%
EPS 1.63 0.21 1.17 1.06 0.90 93.55 1.32 3.58%
  YoY % 676.19% -82.05% 10.38% 17.78% -99.04% 6,987.12% -
  Horiz. % 123.48% 15.91% 88.64% 80.30% 68.18% 7,087.12% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.6600 2.6500 2.4900 2.4900 2.3000 2.2100 1.0800 16.19%
  YoY % 0.38% 6.43% 0.00% 8.26% 4.07% 104.63% -
  Horiz. % 246.30% 245.37% 230.56% 230.56% 212.96% 204.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 8.33 7.19 6.80 7.13 3.92 3.48 3.09 17.95%
  YoY % 15.86% 5.74% -4.63% 81.89% 12.64% 12.62% -
  Horiz. % 269.58% 232.69% 220.06% 230.74% 126.86% 112.62% 100.00%
EPS 1.63 0.21 1.17 1.06 0.90 93.55 1.32 3.58%
  YoY % 676.19% -82.05% 10.38% 17.78% -99.04% 6,987.12% -
  Horiz. % 123.48% 15.91% 88.64% 80.30% 68.18% 7,087.12% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 2.6641 2.6500 2.4900 2.4900 2.3000 2.2100 1.0778 16.26%
  YoY % 0.53% 6.43% 0.00% 8.26% 4.07% 105.05% -
  Horiz. % 247.18% 245.87% 231.03% 231.03% 213.40% 205.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.1300 0.9550 0.9950 0.6800 0.8800 0.9000 0.3700 -
P/RPS 13.59 13.28 14.63 9.53 22.43 25.83 11.95 2.16%
  YoY % 2.33% -9.23% 53.52% -57.51% -13.16% 116.15% -
  Horiz. % 113.72% 111.13% 122.43% 79.75% 187.70% 216.15% 100.00%
P/EPS 69.33 458.14 85.22 64.18 97.96 0.96 28.03 16.28%
  YoY % -84.87% 437.60% 32.78% -34.48% 10,104.17% -96.58% -
  Horiz. % 247.34% 1,634.46% 304.03% 228.97% 349.48% 3.42% 100.00%
EY 1.44 0.22 1.17 1.56 1.02 103.94 3.57 -14.03%
  YoY % 554.55% -81.20% -25.00% 52.94% -99.02% 2,811.48% -
  Horiz. % 40.34% 6.16% 32.77% 43.70% 28.57% 2,911.48% 100.00%
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.42 0.36 0.40 0.27 0.38 0.41 0.34 3.58%
  YoY % 16.67% -10.00% 48.15% -28.95% -7.32% 20.59% -
  Horiz. % 123.53% 105.88% 117.65% 79.41% 111.76% 120.59% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 25/06/15 30/06/14 27/06/13 28/06/12 30/06/11 29/06/10 -
Price 1.0000 0.8750 1.0000 0.8700 0.8800 1.0000 0.4000 -
P/RPS 12.02 12.16 14.70 12.19 22.43 28.70 12.92 -1.20%
  YoY % -1.15% -17.28% 20.59% -45.65% -21.85% 122.14% -
  Horiz. % 93.03% 94.12% 113.78% 94.35% 173.61% 222.14% 100.00%
P/EPS 61.35 419.76 85.64 82.12 97.96 1.07 30.30 12.46%
  YoY % -85.38% 390.14% 4.29% -16.17% 9,055.14% -96.47% -
  Horiz. % 202.48% 1,385.35% 282.64% 271.02% 323.30% 3.53% 100.00%
EY 1.63 0.24 1.17 1.22 1.02 93.55 3.30 -11.08%
  YoY % 579.17% -79.49% -4.10% 19.61% -98.91% 2,734.85% -
  Horiz. % 49.39% 7.27% 35.45% 36.97% 30.91% 2,834.85% 100.00%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.38 0.33 0.40 0.35 0.38 0.45 0.37 0.45%
  YoY % 15.15% -17.50% 14.29% -7.89% -15.56% 21.62% -
  Horiz. % 102.70% 89.19% 108.11% 94.59% 102.70% 121.62% 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.
 


 

179  166  489  1414 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 SUMATEC 0.0250.00 
 MERIDIAN 0.09-0.025 
 HSI-H8E 0.445+0.01 
 MNC 0.075-0.005 
 EFORCE 0.695+0.03 
 HSI-H6Q 0.375+0.01 
 SEALINK 0.295+0.025 
 HSI-C7F 0.415-0.005 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers