Highlights

[SAPRES] YoY Quarter Result on 2019-04-30 [#1]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 28-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 30-Apr-2019  [#1]
Profit Trend QoQ -     31.88%    YoY -     -39.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 12,006 11,896 12,358 11,629 10,042 9,495 9,960 3.16%
  YoY % 0.92% -3.74% 6.27% 15.80% 5.76% -4.67% -
  Horiz. % 120.54% 119.44% 124.08% 116.76% 100.82% 95.33% 100.00%
PBT -1,143 -608 631 -3,559 556 1,734 1,602 -
  YoY % -87.99% -196.35% 117.73% -740.11% -67.94% 8.24% -
  Horiz. % -71.35% -37.95% 39.39% -222.16% 34.71% 108.24% 100.00%
Tax -175 -302 -383 5,838 -265 -104 -123 6.05%
  YoY % 42.05% 21.15% -106.56% 2,303.02% -154.81% 15.45% -
  Horiz. % 142.28% 245.53% 311.38% -4,746.34% 215.45% 84.55% 100.00%
NP -1,318 -910 248 2,279 291 1,630 1,479 -
  YoY % -44.84% -466.94% -89.12% 683.16% -82.15% 10.21% -
  Horiz. % -89.11% -61.53% 16.77% 154.09% 19.68% 110.21% 100.00%
NP to SH -1,269 -910 248 2,279 291 1,630 1,479 -
  YoY % -39.45% -466.94% -89.12% 683.16% -82.15% 10.21% -
  Horiz. % -85.80% -61.53% 16.77% 154.09% 19.68% 110.21% 100.00%
Tax Rate - % - % 60.70 % - % 47.66 % 6.00 % 7.68 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 694.33% -21.87% -
  Horiz. % 0.00% 0.00% 790.36% 0.00% 620.57% 78.12% 100.00%
Total Cost 13,324 12,806 12,110 9,350 9,751 7,865 8,481 7.82%
  YoY % 4.04% 5.75% 29.52% -4.11% 23.98% -7.26% -
  Horiz. % 157.10% 151.00% 142.79% 110.25% 114.97% 92.74% 100.00%
Net Worth 446,720 462,075 449,512 371,910 369,940 347,604 347,604 4.27%
  YoY % -3.32% 2.80% 20.87% 0.53% 6.43% 0.00% -
  Horiz. % 128.51% 132.93% 129.32% 106.99% 106.43% 100.00% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - - - 4,194 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 184.05 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 446,720 462,075 449,512 371,910 369,940 347,604 347,604 4.27%
  YoY % -3.32% 2.80% 20.87% 0.53% 6.43% 0.00% -
  Horiz. % 128.51% 132.93% 129.32% 106.99% 106.43% 100.00% 100.00%
NOSH 139,600 139,600 139,600 139,815 139,600 139,600 139,600 -
  YoY % 0.00% 0.00% -0.15% 0.15% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.15% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin -10.98 % -7.65 % 2.01 % 19.60 % 2.90 % 17.17 % 14.85 % -
  YoY % -43.53% -480.60% -89.74% 575.86% -83.11% 15.62% -
  Horiz. % -73.94% -51.52% 13.54% 131.99% 19.53% 115.62% 100.00%
ROE -0.28 % -0.20 % 0.06 % 0.61 % 0.08 % 0.47 % 0.43 % -
  YoY % -40.00% -433.33% -90.16% 662.50% -82.98% 9.30% -
  Horiz. % -65.12% -46.51% 13.95% 141.86% 18.60% 109.30% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 8.60 8.52 8.85 8.32 7.19 6.80 7.13 3.17%
  YoY % 0.94% -3.73% 6.37% 15.72% 5.74% -4.63% -
  Horiz. % 120.62% 119.50% 124.12% 116.69% 100.84% 95.37% 100.00%
EPS -0.91 -0.65 0.18 1.63 0.21 1.17 1.06 -
  YoY % -40.00% -461.11% -88.96% 676.19% -82.05% 10.38% -
  Horiz. % -85.85% -61.32% 16.98% 153.77% 19.81% 110.38% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.2000 3.3100 3.2200 2.6600 2.6500 2.4900 2.4900 4.27%
  YoY % -3.32% 2.80% 21.05% 0.38% 6.43% 0.00% -
  Horiz. % 128.51% 132.93% 129.32% 106.83% 106.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 8.60 8.52 8.85 8.33 7.19 6.80 7.13 3.17%
  YoY % 0.94% -3.73% 6.24% 15.86% 5.74% -4.63% -
  Horiz. % 120.62% 119.50% 124.12% 116.83% 100.84% 95.37% 100.00%
EPS -0.91 -0.65 0.18 1.63 0.21 1.17 1.06 -
  YoY % -40.00% -461.11% -88.96% 676.19% -82.05% 10.38% -
  Horiz. % -85.85% -61.32% 16.98% 153.77% 19.81% 110.38% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.2000 3.3100 3.2200 2.6641 2.6500 2.4900 2.4900 4.27%
  YoY % -3.32% 2.80% 20.87% 0.53% 6.43% 0.00% -
  Horiz. % 128.51% 132.93% 129.32% 106.99% 106.43% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.6400 0.7900 1.1000 1.1300 0.9550 0.9950 0.6800 -
P/RPS 7.44 9.27 12.43 13.59 13.28 14.63 9.53 -4.04%
  YoY % -19.74% -25.42% -8.54% 2.33% -9.23% 53.52% -
  Horiz. % 78.07% 97.27% 130.43% 142.60% 139.35% 153.52% 100.00%
P/EPS -70.41 -121.19 619.19 69.33 458.14 85.22 64.18 -
  YoY % 41.90% -119.57% 793.11% -84.87% 437.60% 32.78% -
  Horiz. % -109.71% -188.83% 964.77% 108.02% 713.84% 132.78% 100.00%
EY -1.42 -0.83 0.16 1.44 0.22 1.17 1.56 -
  YoY % -71.08% -618.75% -88.89% 554.55% -81.20% -25.00% -
  Horiz. % -91.03% -53.21% 10.26% 92.31% 14.10% 75.00% 100.00%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.20 0.24 0.34 0.42 0.36 0.40 0.27 -4.88%
  YoY % -16.67% -29.41% -19.05% 16.67% -10.00% 48.15% -
  Horiz. % 74.07% 88.89% 125.93% 155.56% 133.33% 148.15% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 28/06/19 29/06/18 20/06/17 29/06/16 25/06/15 30/06/14 27/06/13 -
Price 0.6650 0.8400 1.0900 1.0000 0.8750 1.0000 0.8700 -
P/RPS 7.73 9.86 12.31 12.02 12.16 14.70 12.19 -7.31%
  YoY % -21.60% -19.90% 2.41% -1.15% -17.28% 20.59% -
  Horiz. % 63.41% 80.89% 100.98% 98.61% 99.75% 120.59% 100.00%
P/EPS -73.16 -128.86 613.56 61.35 419.76 85.64 82.12 -
  YoY % 43.23% -121.00% 900.10% -85.38% 390.14% 4.29% -
  Horiz. % -89.09% -156.92% 747.15% 74.71% 511.15% 104.29% 100.00%
EY -1.37 -0.78 0.16 1.63 0.24 1.17 1.22 -
  YoY % -75.64% -587.50% -90.18% 579.17% -79.49% -4.10% -
  Horiz. % -112.30% -63.93% 13.11% 133.61% 19.67% 95.90% 100.00%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.21 0.25 0.34 0.38 0.33 0.40 0.35 -8.16%
  YoY % -16.00% -26.47% -10.53% 15.15% -17.50% 14.29% -
  Horiz. % 60.00% 71.43% 97.14% 108.57% 94.29% 114.29% 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.
 


 

209  353  583  1037 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.120.00 
 SAPNRG 0.310.00 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 NETX 0.015-0.005 
 GPACKET 0.505+0.045 
 HSI-C5P 0.275-0.025 
 IRIS 0.155+0.01 
 HSI-H6R 0.38+0.025 
 ISTONE 0.20-0.02 
Partners & Brokers