Highlights

[SAPNRG] YoY Quarter Result on 2018-04-30 [#1]

Stock [SAPNRG]: SAPURA ENERGY BHD
Announcement Date 29-Jun-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 30-Apr-2018  [#1]
Profit Trend QoQ -     94.06%    YoY -     -592.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 1,054,945 1,769,571 1,941,444 2,258,170 2,443,568 1,622,522 681,827 7.54%
  YoY % -40.38% -8.85% -14.03% -7.59% 50.60% 137.97% -
  Horiz. % 154.72% 259.53% 284.74% 331.19% 358.39% 237.97% 100.00%
PBT -108,179 104,386 124,619 336,340 639,014 159,491 84,574 -
  YoY % -203.63% -16.24% -62.95% -47.37% 300.66% 88.58% -
  Horiz. % -127.91% 123.43% 147.35% 397.69% 755.57% 188.58% 100.00%
Tax -28,365 -76,972 -14,592 -75,118 -128,902 -30,849 -24,124 2.73%
  YoY % 63.15% -427.49% 80.57% 41.72% -317.85% -27.88% -
  Horiz. % 117.58% 319.07% 60.49% 311.38% 534.33% 127.88% 100.00%
NP -136,544 27,414 110,027 261,222 510,112 128,642 60,450 -
  YoY % -598.08% -75.08% -57.88% -48.79% 296.54% 112.81% -
  Horiz. % -225.88% 45.35% 182.01% 432.13% 843.86% 212.81% 100.00%
NP to SH -135,734 27,533 110,311 260,694 509,420 93,668 41,657 -
  YoY % -592.99% -75.04% -57.69% -48.83% 443.86% 124.86% -
  Horiz. % -325.84% 66.09% 264.81% 625.81% 1,222.89% 224.86% 100.00%
Tax Rate - % 73.74 % 11.71 % 22.33 % 20.17 % 19.34 % 28.52 % -
  YoY % 0.00% 529.72% -47.56% 10.71% 4.29% -32.19% -
  Horiz. % 0.00% 258.56% 41.06% 78.30% 70.72% 67.81% 100.00%
Total Cost 1,191,489 1,742,157 1,831,417 1,996,948 1,933,456 1,493,880 621,377 11.46%
  YoY % -31.61% -4.87% -8.29% 3.28% 29.43% 140.41% -
  Horiz. % 191.75% 280.37% 294.74% 321.37% 311.16% 240.41% 100.00%
Net Worth 9,404,597 12,819,915 11,806,258 12,110,041 10,607,922 9,246,712 - -
  YoY % -26.64% 8.59% -2.51% 14.16% 14.72% 0.00% -
  Horiz. % 101.71% 138.64% 127.68% 130.97% 114.72% 100.00% -
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - 80,534 140,839 - - -
  YoY % 0.00% 0.00% 0.00% -42.82% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 57.18% 100.00% - -
Div Payout % - % - % - % 30.89 % 27.65 % - % - % -
  YoY % 0.00% 0.00% 0.00% 11.72% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 111.72% 100.00% - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 9,404,597 12,819,915 11,806,258 12,110,041 10,607,922 9,246,712 - -
  YoY % -26.64% 8.59% -2.51% 14.16% 14.72% 0.00% -
  Horiz. % 101.71% 138.64% 127.68% 130.97% 114.72% 100.00% -
NOSH 5,952,277 5,962,751 5,962,756 5,965,537 5,993,176 6,004,359 1,276,215 29.24%
  YoY % -0.18% -0.00% -0.05% -0.46% -0.19% 370.48% -
  Horiz. % 466.40% 467.22% 467.22% 467.44% 469.61% 470.48% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -12.94 % 1.55 % 5.67 % 11.57 % 20.88 % 7.93 % 8.87 % -
  YoY % -934.84% -72.66% -50.99% -44.59% 163.30% -10.60% -
  Horiz. % -145.89% 17.47% 63.92% 130.44% 235.40% 89.40% 100.00%
ROE -1.44 % 0.21 % 0.93 % 2.15 % 4.80 % 1.01 % - % -
  YoY % -785.71% -77.42% -56.74% -55.21% 375.25% 0.00% -
  Horiz. % -142.57% 20.79% 92.08% 212.87% 475.25% 100.00% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 17.72 29.68 32.56 37.85 40.77 27.02 53.43 -16.79%
  YoY % -40.30% -8.85% -13.98% -7.16% 50.89% -49.43% -
  Horiz. % 33.16% 55.55% 60.94% 70.84% 76.31% 50.57% 100.00%
EPS -2.28 0.46 1.85 4.37 8.50 1.56 0.00 -
  YoY % -595.65% -75.14% -57.67% -48.59% 444.87% 0.00% -
  Horiz. % -146.15% 29.49% 118.59% 280.13% 544.87% 100.00% -
DPS 0.00 0.00 0.00 1.35 2.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -42.55% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 57.45% 100.00% - -
NAPS 1.5800 2.1500 1.9800 2.0300 1.7700 1.5400 - -
  YoY % -26.51% 8.59% -2.46% 14.69% 14.94% 0.00% -
  Horiz. % 102.60% 139.61% 128.57% 131.82% 114.94% 100.00% -
Adjusted Per Share Value based on latest NOSH - 5,953,245
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 17.61 29.53 32.40 37.69 40.78 27.08 11.38 7.54%
  YoY % -40.37% -8.86% -14.04% -7.58% 50.59% 137.96% -
  Horiz. % 154.75% 259.49% 284.71% 331.20% 358.35% 237.96% 100.00%
EPS -2.27 0.46 1.84 4.35 8.50 1.56 0.70 -
  YoY % -593.48% -75.00% -57.70% -48.82% 444.87% 122.86% -
  Horiz. % -324.29% 65.71% 262.86% 621.43% 1,214.29% 222.86% 100.00%
DPS 0.00 0.00 0.00 1.34 2.35 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -42.98% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 57.02% 100.00% - -
NAPS 1.5695 2.1395 1.9703 2.0210 1.7703 1.5432 - -
  YoY % -26.64% 8.59% -2.51% 14.16% 14.72% 0.00% -
  Horiz. % 101.70% 138.64% 127.68% 130.96% 114.72% 100.00% -
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 - -
Price 0.6400 2.0000 1.6500 2.6600 4.3100 3.1800 0.0000 -
P/RPS 3.61 6.74 5.07 7.03 10.57 11.77 0.00 -
  YoY % -46.44% 32.94% -27.88% -33.49% -10.20% 0.00% -
  Horiz. % 30.67% 57.26% 43.08% 59.73% 89.80% 100.00% -
P/EPS -28.07 433.13 89.19 60.87 50.71 203.85 0.00 -
  YoY % -106.48% 385.63% 46.53% 20.04% -75.12% 0.00% -
  Horiz. % -13.77% 212.47% 43.75% 29.86% 24.88% 100.00% -
EY -3.56 0.23 1.12 1.64 1.97 0.49 0.00 -
  YoY % -1,647.83% -79.46% -31.71% -16.75% 302.04% 0.00% -
  Horiz. % -726.53% 46.94% 228.57% 334.69% 402.04% 100.00% -
DY 0.00 0.00 0.00 0.51 0.55 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -7.27% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 92.73% 100.00% - -
P/NAPS 0.41 0.93 0.83 1.31 2.44 2.06 0.00 -
  YoY % -55.91% 12.05% -36.64% -46.31% 18.45% 0.00% -
  Horiz. % 19.90% 45.15% 40.29% 63.59% 118.45% 100.00% -
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 19/06/17 28/06/16 15/06/15 19/06/14 28/06/13 - -
Price 0.6400 1.8500 1.4200 2.4200 4.3300 4.0900 0.0000 -
P/RPS 3.61 6.23 4.36 6.39 10.62 15.14 0.00 -
  YoY % -42.05% 42.89% -31.77% -39.83% -29.85% 0.00% -
  Horiz. % 23.84% 41.15% 28.80% 42.21% 70.15% 100.00% -
P/EPS -28.07 400.65 76.76 55.38 50.94 262.18 0.00 -
  YoY % -107.01% 421.95% 38.61% 8.72% -80.57% 0.00% -
  Horiz. % -10.71% 152.81% 29.28% 21.12% 19.43% 100.00% -
EY -3.56 0.25 1.30 1.81 1.96 0.38 0.00 -
  YoY % -1,524.00% -80.77% -28.18% -7.65% 415.79% 0.00% -
  Horiz. % -936.84% 65.79% 342.11% 476.32% 515.79% 100.00% -
DY 0.00 0.00 0.00 0.56 0.54 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 3.70% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 103.70% 100.00% - -
P/NAPS 0.41 0.86 0.72 1.19 2.45 2.66 0.00 -
  YoY % -52.33% 19.44% -39.50% -51.43% -7.89% 0.00% -
  Horiz. % 15.41% 32.33% 27.07% 44.74% 92.11% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers