Highlights

[SAPNRG] YoY Quarter Result on 2017-07-31 [#2]

Stock [SAPNRG]: SAPURA ENERGY BHD
Announcement Date 27-Sep-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jul-2017  [#2]
Profit Trend QoQ -     5.06%    YoY -     -74.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 1,927,400 1,259,703 1,656,208 1,675,335 2,803,528 2,694,782 2,490,381 -4.18%
  YoY % 53.00% -23.94% -1.14% -40.24% 4.04% 8.21% -
  Horiz. % 77.39% 50.58% 66.50% 67.27% 112.57% 108.21% 100.00%
PBT -93,226 -79,668 33,756 186,656 61,135 526,687 450,139 -
  YoY % -17.02% -336.01% -81.92% 205.32% -88.39% 17.01% -
  Horiz. % -20.71% -17.70% 7.50% 41.47% 13.58% 117.01% 100.00%
Tax -23,331 -46,284 -4,372 -75,014 43,136 -80,560 -38,737 -8.10%
  YoY % 49.59% -958.65% 94.17% -273.90% 153.55% -107.97% -
  Horiz. % 60.23% 119.48% 11.29% 193.65% -111.36% 207.97% 100.00%
NP -116,557 -125,952 29,384 111,642 104,271 446,127 411,402 -
  YoY % 7.46% -528.64% -73.68% 7.07% -76.63% 8.44% -
  Horiz. % -28.33% -30.62% 7.14% 27.14% 25.35% 108.44% 100.00%
NP to SH -116,312 -126,055 28,927 112,266 104,085 445,798 410,457 -
  YoY % 7.73% -535.77% -74.23% 7.86% -76.65% 8.61% -
  Horiz. % -28.34% -30.71% 7.05% 27.35% 25.36% 108.61% 100.00%
Tax Rate - % - % 12.95 % 40.19 % -70.56 % 15.30 % 8.61 % -
  YoY % 0.00% 0.00% -67.78% 156.96% -561.18% 77.70% -
  Horiz. % 0.00% 0.00% 150.41% 466.78% -819.51% 177.70% 100.00%
Total Cost 2,043,957 1,385,655 1,626,824 1,563,693 2,699,257 2,248,655 2,078,979 -0.28%
  YoY % 47.51% -14.82% 4.04% -42.07% 20.04% 8.16% -
  Horiz. % 98.32% 66.65% 78.25% 75.21% 129.84% 108.16% 100.00%
Net Worth 13,705,926 9,404,597 12,597,904 12,236,399 12,621,801 10,665,597 9,587,317 6.13%
  YoY % 45.74% -25.35% 2.95% -3.05% 18.34% 11.25% -
  Horiz. % 142.96% 98.09% 131.40% 127.63% 131.65% 111.25% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 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
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 13,705,926 9,404,597 12,597,904 12,236,399 12,621,801 10,665,597 9,587,317 6.13%
  YoY % 45.74% -25.35% 2.95% -3.05% 18.34% 11.25% -
  Horiz. % 142.96% 98.09% 131.40% 127.63% 131.65% 111.25% 100.00%
NOSH 15,937,124 5,952,277 5,942,408 5,940,000 5,981,896 5,991,908 5,992,073 17.70%
  YoY % 167.75% 0.17% 0.04% -0.70% -0.17% -0.00% -
  Horiz. % 265.97% 99.34% 99.17% 99.13% 99.83% 100.00% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -6.05 % -10.00 % 1.77 % 6.66 % 3.72 % 16.56 % 16.52 % -
  YoY % 39.50% -664.97% -73.42% 79.03% -77.54% 0.24% -
  Horiz. % -36.62% -60.53% 10.71% 40.31% 22.52% 100.24% 100.00%
ROE -0.85 % -1.34 % 0.23 % 0.92 % 0.82 % 4.18 % 4.28 % -
  YoY % 36.57% -682.61% -75.00% 12.20% -80.38% -2.34% -
  Horiz. % -19.86% -31.31% 5.37% 21.50% 19.16% 97.66% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 12.09 21.16 27.87 28.20 46.87 44.97 41.56 -18.59%
  YoY % -42.86% -24.08% -1.17% -39.83% 4.23% 8.21% -
  Horiz. % 29.09% 50.91% 67.06% 67.85% 112.78% 108.21% 100.00%
EPS -0.73 -2.12 0.49 1.89 1.74 7.44 6.85 -
  YoY % 65.57% -532.65% -74.07% 8.62% -76.61% 8.61% -
  Horiz. % -10.66% -30.95% 7.15% 27.59% 25.40% 108.61% 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 0.8600 1.5800 2.1200 2.0600 2.1100 1.7800 1.6000 -9.83%
  YoY % -45.57% -25.47% 2.91% -2.37% 18.54% 11.25% -
  Horiz. % 53.75% 98.75% 132.50% 128.75% 131.87% 111.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 15,978,925
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 12.06 7.88 10.36 10.48 17.55 16.86 15.59 -4.19%
  YoY % 53.05% -23.94% -1.15% -40.28% 4.09% 8.15% -
  Horiz. % 77.36% 50.55% 66.45% 67.22% 112.57% 108.15% 100.00%
EPS -0.73 -0.79 0.18 0.70 0.65 2.79 2.57 -
  YoY % 7.59% -538.89% -74.29% 7.69% -76.70% 8.56% -
  Horiz. % -28.40% -30.74% 7.00% 27.24% 25.29% 108.56% 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 0.8578 0.5886 0.7884 0.7658 0.7899 0.6675 0.6000 6.14%
  YoY % 45.74% -25.34% 2.95% -3.05% 18.34% 11.25% -
  Horiz. % 142.97% 98.10% 131.40% 127.63% 131.65% 111.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.3000 0.6050 1.5400 1.4300 2.4500 4.3100 3.8600 -
P/RPS 2.48 2.86 5.53 5.07 5.23 9.58 9.29 -19.75%
  YoY % -13.29% -48.28% 9.07% -3.06% -45.41% 3.12% -
  Horiz. % 26.70% 30.79% 59.53% 54.57% 56.30% 103.12% 100.00%
P/EPS -41.11 -28.57 316.36 75.66 140.80 57.93 56.35 -
  YoY % -43.89% -109.03% 318.13% -46.26% 143.05% 2.80% -
  Horiz. % -72.95% -50.70% 561.42% 134.27% 249.87% 102.80% 100.00%
EY -2.43 -3.50 0.32 1.32 0.71 1.73 1.77 -
  YoY % 30.57% -1,193.75% -75.76% 85.92% -58.96% -2.26% -
  Horiz. % -137.29% -197.74% 18.08% 74.58% 40.11% 97.74% 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 0.35 0.38 0.73 0.69 1.16 2.42 2.41 -27.49%
  YoY % -7.89% -47.95% 5.80% -40.52% -52.07% 0.41% -
  Horiz. % 14.52% 15.77% 30.29% 28.63% 48.13% 100.41% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 27/09/19 28/09/18 27/09/17 28/09/16 15/09/15 25/09/14 30/09/13 -
Price 0.2850 0.4100 1.6100 1.5000 1.8700 4.1300 3.6900 -
P/RPS 2.36 1.94 5.78 5.32 3.99 9.18 8.88 -19.81%
  YoY % 21.65% -66.44% 8.65% 33.33% -56.54% 3.38% -
  Horiz. % 26.58% 21.85% 65.09% 59.91% 44.93% 103.38% 100.00%
P/EPS -39.05 -19.36 330.74 79.37 107.47 55.51 53.87 -
  YoY % -101.70% -105.85% 316.71% -26.15% 93.60% 3.04% -
  Horiz. % -72.49% -35.94% 613.96% 147.34% 199.50% 103.04% 100.00%
EY -2.56 -5.17 0.30 1.26 0.93 1.80 1.86 -
  YoY % 50.48% -1,823.33% -76.19% 35.48% -48.33% -3.23% -
  Horiz. % -137.63% -277.96% 16.13% 67.74% 50.00% 96.77% 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 0.33 0.26 0.76 0.73 0.89 2.32 2.31 -27.69%
  YoY % 26.92% -65.79% 4.11% -17.98% -61.64% 0.43% -
  Horiz. % 14.29% 11.26% 32.90% 31.60% 38.53% 100.43% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers