Highlights

[SAPNRG] YoY 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 -     -12.49%    YoY -     8.61%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,656,208 1,675,335 2,803,528 2,694,782 2,490,381 2,057,512 699,395 15.44%
  YoY % -1.14% -40.24% 4.04% 8.21% 21.04% 194.18% -
  Horiz. % 236.81% 239.54% 400.85% 385.30% 356.08% 294.18% 100.00%
PBT 33,756 186,656 61,135 526,687 450,139 276,009 135,413 -20.65%
  YoY % -81.92% 205.32% -88.39% 17.01% 63.09% 103.83% -
  Horiz. % 24.93% 137.84% 45.15% 388.95% 332.42% 203.83% 100.00%
Tax -4,372 -75,014 43,136 -80,560 -38,737 -67,078 -25,408 -25.40%
  YoY % 94.17% -273.90% 153.55% -107.97% 42.25% -164.00% -
  Horiz. % 17.21% 295.24% -169.77% 317.07% 152.46% 264.00% 100.00%
NP 29,384 111,642 104,271 446,127 411,402 208,931 110,005 -19.73%
  YoY % -73.68% 7.07% -76.63% 8.44% 96.91% 89.93% -
  Horiz. % 26.71% 101.49% 94.79% 405.55% 373.98% 189.93% 100.00%
NP to SH 28,927 112,266 104,085 445,798 410,457 176,522 78,232 -15.27%
  YoY % -74.23% 7.86% -76.65% 8.61% 132.52% 125.64% -
  Horiz. % 36.98% 143.50% 133.05% 569.84% 524.67% 225.64% 100.00%
Tax Rate 12.95 % 40.19 % -70.56 % 15.30 % 8.61 % 24.30 % 18.76 % -5.98%
  YoY % -67.78% 156.96% -561.18% 77.70% -64.57% 29.53% -
  Horiz. % 69.03% 214.23% -376.12% 81.56% 45.90% 129.53% 100.00%
Total Cost 1,626,824 1,563,693 2,699,257 2,248,655 2,078,979 1,848,581 589,390 18.42%
  YoY % 4.04% -42.07% 20.04% 8.16% 12.46% 213.64% -
  Horiz. % 276.02% 265.31% 457.97% 381.52% 352.73% 313.64% 100.00%
Net Worth 12,597,904 12,236,399 12,621,801 10,665,597 9,587,317 6,051,254 - -
  YoY % 2.95% -3.05% 18.34% 11.25% 58.44% 0.00% -
  Horiz. % 208.19% 202.21% 208.58% 176.25% 158.44% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 12,236,399 12,621,801 10,665,597 9,587,317 6,051,254 - -
  YoY % 2.95% -3.05% 18.34% 11.25% 58.44% 0.00% -
  Horiz. % 208.19% 202.21% 208.58% 176.25% 158.44% 100.00% -
NOSH 5,942,408 5,940,000 5,981,896 5,991,908 5,992,073 5,000,623 1,276,215 29.19%
  YoY % 0.04% -0.70% -0.17% -0.00% 19.83% 291.83% -
  Horiz. % 465.63% 465.44% 468.72% 469.51% 469.52% 391.83% 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 1.77 % 6.66 % 3.72 % 16.56 % 16.52 % 10.15 % 15.73 % -30.49%
  YoY % -73.42% 79.03% -77.54% 0.24% 62.76% -35.47% -
  Horiz. % 11.25% 42.34% 23.65% 105.28% 105.02% 64.53% 100.00%
ROE 0.23 % 0.92 % 0.82 % 4.18 % 4.28 % 2.92 % - % -
  YoY % -75.00% 12.20% -80.38% -2.34% 46.58% 0.00% -
  Horiz. % 7.88% 31.51% 28.08% 143.15% 146.58% 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 27.87 28.20 46.87 44.97 41.56 41.15 54.80 -10.65%
  YoY % -1.17% -39.83% 4.23% 8.21% 1.00% -24.91% -
  Horiz. % 50.86% 51.46% 85.53% 82.06% 75.84% 75.09% 100.00%
EPS 0.49 1.89 1.74 7.44 6.85 3.53 6.13 -34.34%
  YoY % -74.07% 8.62% -76.61% 8.61% 94.05% -42.41% -
  Horiz. % 7.99% 30.83% 28.38% 121.37% 111.75% 57.59% 100.00%
DPS 0.00 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. % - - - - - - -
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 10.36 10.48 17.55 16.86 15.59 12.88 4.38 15.41%
  YoY % -1.15% -40.28% 4.09% 8.15% 21.04% 194.06% -
  Horiz. % 236.53% 239.27% 400.68% 384.93% 355.94% 294.06% 100.00%
EPS 0.18 0.70 0.65 2.79 2.57 1.10 0.49 -15.36%
  YoY % -74.29% 7.69% -76.70% 8.56% 133.64% 124.49% -
  Horiz. % 36.73% 142.86% 132.65% 569.39% 524.49% 224.49% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.7884 0.7658 0.7899 0.6675 0.6000 0.3787 - -
  YoY % 2.95% -3.05% 18.34% 11.25% 58.44% 0.00% -
  Horiz. % 208.19% 202.22% 208.58% 176.26% 158.44% 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 5.53 5.07 5.23 9.58 9.29 5.95 0.00 -
  YoY % 9.07% -3.06% -45.41% 3.12% 56.13% 0.00% -
  Horiz. % 92.94% 85.21% 87.90% 161.01% 156.13% 100.00% -
P/EPS 316.36 75.66 140.80 57.93 56.35 69.41 0.00 -
  YoY % 318.13% -46.26% 143.05% 2.80% -18.82% 0.00% -
  Horiz. % 455.78% 109.00% 202.85% 83.46% 81.18% 100.00% -
EY 0.32 1.32 0.71 1.73 1.77 1.44 0.00 -
  YoY % -75.76% 85.92% -58.96% -2.26% 22.92% 0.00% -
  Horiz. % 22.22% 91.67% 49.31% 120.14% 122.92% 100.00% -
DY 0.00 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. % - - - - - - -
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 5.78 5.32 3.99 9.18 8.88 5.74 0.00 -
  YoY % 8.65% 33.33% -56.54% 3.38% 54.70% 0.00% -
  Horiz. % 100.70% 92.68% 69.51% 159.93% 154.70% 100.00% -
P/EPS 330.74 79.37 107.47 55.51 53.87 66.86 0.00 -
  YoY % 316.71% -26.15% 93.60% 3.04% -19.43% 0.00% -
  Horiz. % 494.68% 118.71% 160.74% 83.02% 80.57% 100.00% -
EY 0.30 1.26 0.93 1.80 1.86 1.50 0.00 -
  YoY % -76.19% 35.48% -48.33% -3.23% 24.00% 0.00% -
  Horiz. % 20.00% 84.00% 62.00% 120.00% 124.00% 100.00% -
DY 0.00 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. % - - - - - - -
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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers