Highlights

[SAPRES] YoY Quarter Result on 2020-07-31 [#2]

Stock [SAPRES]: SAPURA RESOURCES BHD
Announcement Date 24-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2021
Quarter 31-Jul-2020  [#2]
Profit Trend QoQ -     18.68%    YoY -     -76.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 11,843 12,841 11,278 12,264 12,030 10,653 9,991 2.87%
  YoY % -7.77% 13.86% -8.04% 1.95% 12.93% 6.63% -
  Horiz. % 118.54% 128.53% 112.88% 122.75% 120.41% 106.63% 100.00%
PBT -5,431 -2,821 -2,422 -1,621 -4,406 1,182 2,235 -
  YoY % -92.52% -16.47% -49.41% 63.21% -472.76% -47.11% -
  Horiz. % -243.00% -126.22% -108.37% -72.53% -197.14% 52.89% 100.00%
Tax 0 -175 -196 -483 6,519 -436 -178 -
  YoY % 0.00% 10.71% 59.42% -107.41% 1,595.18% -144.94% -
  Horiz. % -0.00% 98.31% 110.11% 271.35% -3,662.36% 244.94% 100.00%
NP -5,431 -2,996 -2,618 -2,104 2,113 746 2,057 -
  YoY % -81.28% -14.44% -24.43% -199.57% 183.24% -63.73% -
  Horiz. % -264.03% -145.65% -127.27% -102.28% 102.72% 36.27% 100.00%
NP to SH -5,066 -2,872 -2,618 -2,104 2,113 746 2,057 -
  YoY % -76.39% -9.70% -24.43% -199.57% 183.24% -63.73% -
  Horiz. % -246.28% -139.62% -127.27% -102.28% 102.72% 36.27% 100.00%
Tax Rate - % - % - % - % - % 36.89 % 7.96 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 363.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 463.44% 100.00%
Total Cost 17,274 15,837 13,896 14,368 9,917 9,907 7,934 13.83%
  YoY % 9.07% 13.97% -3.29% 44.88% 0.10% 24.87% -
  Horiz. % 217.72% 199.61% 175.14% 181.09% 124.99% 124.87% 100.00%
Net Worth 413,216 443,928 459,283 446,720 369,425 367,148 349,000 2.85%
  YoY % -6.92% -3.34% 2.81% 20.92% 0.62% 5.20% -
  Horiz. % 118.40% 127.20% 131.60% 128.00% 105.85% 105.20% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - 16,092 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 761.59 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 413,216 443,928 459,283 446,720 369,425 367,148 349,000 2.85%
  YoY % -6.92% -3.34% 2.81% 20.92% 0.62% 5.20% -
  Horiz. % 118.40% 127.20% 131.60% 128.00% 105.85% 105.20% 100.00%
NOSH 139,600 139,600 139,600 139,600 139,933 139,600 139,600 -
  YoY % 0.00% 0.00% 0.00% -0.24% 0.24% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.24% 100.00% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -45.86 % -23.33 % -23.21 % -17.16 % 17.56 % 7.00 % 20.59 % -
  YoY % -96.57% -0.52% -35.26% -197.72% 150.86% -66.00% -
  Horiz. % -222.73% -113.31% -112.72% -83.34% 85.28% 34.00% 100.00%
ROE -1.23 % -0.65 % -0.57 % -0.47 % 0.57 % 0.20 % 0.59 % -
  YoY % -89.23% -14.04% -21.28% -182.46% 185.00% -66.10% -
  Horiz. % -208.47% -110.17% -96.61% -79.66% 96.61% 33.90% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 8.48 9.20 8.08 8.79 8.60 7.63 7.16 2.86%
  YoY % -7.83% 13.86% -8.08% 2.21% 12.71% 6.56% -
  Horiz. % 118.44% 128.49% 112.85% 122.77% 120.11% 106.56% 100.00%
EPS -3.63 -2.06 -1.88 -1.51 1.51 0.53 1.47 -
  YoY % -76.21% -9.57% -24.50% -200.00% 184.91% -63.95% -
  Horiz. % -246.94% -140.14% -127.89% -102.72% 102.72% 36.05% 100.00%
DPS 0.00 0.00 0.00 0.00 11.50 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.9600 3.1800 3.2900 3.2000 2.6400 2.6300 2.5000 2.85%
  YoY % -6.92% -3.34% 2.81% 21.21% 0.38% 5.20% -
  Horiz. % 118.40% 127.20% 131.60% 128.00% 105.60% 105.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 8.48 9.20 8.08 8.79 8.62 7.63 7.16 2.86%
  YoY % -7.83% 13.86% -8.08% 1.97% 12.98% 6.56% -
  Horiz. % 118.44% 128.49% 112.85% 122.77% 120.39% 106.56% 100.00%
EPS -3.63 -2.06 -1.88 -1.51 1.51 0.53 1.47 -
  YoY % -76.21% -9.57% -24.50% -200.00% 184.91% -63.95% -
  Horiz. % -246.94% -140.14% -127.89% -102.72% 102.72% 36.05% 100.00%
DPS 0.00 0.00 0.00 0.00 11.53 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.9600 3.1800 3.2900 3.2000 2.6463 2.6300 2.5000 2.85%
  YoY % -6.92% -3.34% 2.81% 20.92% 0.62% 5.20% -
  Horiz. % 118.40% 127.20% 131.60% 128.00% 105.85% 105.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.4200 0.6650 0.8200 1.0800 1.0300 0.8450 1.1100 -
P/RPS 4.95 7.23 10.15 12.29 11.98 11.07 15.51 -17.32%
  YoY % -31.54% -28.77% -17.41% 2.59% 8.22% -28.63% -
  Horiz. % 31.91% 46.62% 65.44% 79.24% 77.24% 71.37% 100.00%
P/EPS -11.57 -32.32 -43.72 -71.66 68.21 158.13 75.33 -
  YoY % 64.20% 26.08% 38.99% -205.06% -56.86% 109.92% -
  Horiz. % -15.36% -42.90% -58.04% -95.13% 90.55% 209.92% 100.00%
EY -8.64 -3.09 -2.29 -1.40 1.47 0.63 1.33 -
  YoY % -179.61% -34.93% -63.57% -195.24% 133.33% -52.63% -
  Horiz. % -649.62% -232.33% -172.18% -105.26% 110.53% 47.37% 100.00%
DY 0.00 0.00 0.00 0.00 11.17 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.14 0.21 0.25 0.34 0.39 0.32 0.44 -17.36%
  YoY % -33.33% -16.00% -26.47% -12.82% 21.87% -27.27% -
  Horiz. % 31.82% 47.73% 56.82% 77.27% 88.64% 72.73% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 24/09/20 26/09/19 27/09/18 28/09/17 29/09/16 21/09/15 23/09/14 -
Price 0.3900 0.6000 0.7300 0.9600 1.0200 0.9050 1.0000 -
P/RPS 4.60 6.52 9.04 10.93 11.86 11.86 13.97 -16.89%
  YoY % -29.45% -27.88% -17.29% -7.84% 0.00% -15.10% -
  Horiz. % 32.93% 46.67% 64.71% 78.24% 84.90% 84.90% 100.00%
P/EPS -10.75 -29.16 -38.93 -63.70 67.55 169.35 67.87 -
  YoY % 63.13% 25.10% 38.89% -194.30% -60.11% 149.52% -
  Horiz. % -15.84% -42.96% -57.36% -93.86% 99.53% 249.52% 100.00%
EY -9.30 -3.43 -2.57 -1.57 1.48 0.59 1.47 -
  YoY % -171.14% -33.46% -63.69% -206.08% 150.85% -59.86% -
  Horiz. % -632.65% -233.33% -174.83% -106.80% 100.68% 40.14% 100.00%
DY 0.00 0.00 0.00 0.00 11.27 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.13 0.19 0.22 0.30 0.39 0.34 0.40 -17.07%
  YoY % -31.58% -13.64% -26.67% -23.08% 14.71% -15.00% -
  Horiz. % 32.50% 47.50% 55.00% 75.00% 97.50% 85.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS