Highlights

[SAPNRG] YoY Quarter Result on 2013-10-31 [#3]

Stock [SAPNRG]: SAPURA ENERGY BHD
Announcement Date 06-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     -40.17%    YoY -     34.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Revenue 2,221,724 2,890,796 2,410,203 2,381,662 2,215,524 745,757  -  24.37%
  YoY % -23.14% 19.94% 1.20% 7.50% 197.08% - -
  Horiz. % 297.92% 387.63% 323.19% 319.36% 297.08% 100.00% -
PBT 199,252 198,022 410,981 323,952 261,315 136,400  -  7.87%
  YoY % 0.62% -51.82% 26.86% 23.97% 91.58% - -
  Horiz. % 146.08% 145.18% 301.31% 237.50% 191.58% 100.00% -
Tax -41,838 -68,075 -62,926 -77,137 -56,704 -16,912  -  19.84%
  YoY % 38.54% -8.18% 18.42% -36.03% -235.29% - -
  Horiz. % 247.39% 402.52% 372.08% 456.11% 335.29% 100.00% -
NP 157,414 129,947 348,055 246,815 204,611 119,488  -  5.66%
  YoY % 21.14% -62.66% 41.02% 20.63% 71.24% - -
  Horiz. % 131.74% 108.75% 291.29% 206.56% 171.24% 100.00% -
NP to SH 158,059 129,856 348,400 245,556 182,519 83,135  -  13.70%
  YoY % 21.72% -62.73% 41.88% 34.54% 119.55% - -
  Horiz. % 190.12% 156.20% 419.08% 295.37% 219.55% 100.00% -
Tax Rate 21.00 % 34.38 % 15.31 % 23.81 % 21.70 % 12.40 %  -  % 11.10%
  YoY % -38.92% 124.56% -35.70% 9.72% 75.00% - -
  Horiz. % 169.35% 277.26% 123.47% 192.02% 175.00% 100.00% -
Total Cost 2,064,310 2,760,849 2,062,148 2,134,847 2,010,913 626,269  -  26.91%
  YoY % -25.23% 33.88% -3.41% 6.16% 221.09% - -
  Horiz. % 329.62% 440.84% 329.28% 340.88% 321.09% 100.00% -
Net Worth 12,583,484 13,823,379 11,153,597 9,822,240 6,200,645 -  -  -
  YoY % -8.97% 23.94% 13.55% 58.41% 0.00% - -
  Horiz. % 202.94% 222.93% 179.88% 158.41% 100.00% - -
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Div - - 119,931 - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 34.42 % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Net Worth 12,583,484 13,823,379 11,153,597 9,822,240 6,200,645 -  -  -
  YoY % -8.97% 23.94% 13.55% 58.41% 0.00% - -
  Horiz. % 202.94% 222.93% 179.88% 158.41% 100.00% - -
NOSH 5,935,606 5,984,147 5,996,557 5,989,170 5,000,520 1,276,215  -  35.94%
  YoY % -0.81% -0.21% 0.12% 19.77% 291.82% - -
  Horiz. % 465.09% 468.90% 469.87% 469.29% 391.82% 100.00% -
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
NP Margin 7.09 % 4.50 % 14.44 % 10.36 % 9.24 % 16.02 %  -  % -15.03%
  YoY % 57.56% -68.84% 39.38% 12.12% -42.32% - -
  Horiz. % 44.26% 28.09% 90.14% 64.67% 57.68% 100.00% -
ROE 1.26 % 0.94 % 3.12 % 2.50 % 2.94 % - %  -  % -
  YoY % 34.04% -69.87% 24.80% -14.97% 0.00% - -
  Horiz. % 42.86% 31.97% 106.12% 85.03% 100.00% - -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
RPS 37.43 48.31 40.19 39.77 44.31 58.44  -  -8.52%
  YoY % -22.52% 20.20% 1.06% -10.25% -24.18% - -
  Horiz. % 64.05% 82.67% 68.77% 68.05% 75.82% 100.00% -
EPS 2.66 2.17 5.81 4.10 3.65 0.00  -  -
  YoY % 22.58% -62.65% 41.71% 12.33% 0.00% - -
  Horiz. % 72.88% 59.45% 159.18% 112.33% 100.00% - -
DPS 0.00 0.00 2.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 2.1200 2.3100 1.8600 1.6400 1.2400 -  -  -
  YoY % -8.23% 24.19% 13.41% 32.26% 0.00% - -
  Horiz. % 170.97% 186.29% 150.00% 132.26% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 15,978,925
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
RPS 13.90 18.09 15.08 14.91 13.87 4.67  -  24.35%
  YoY % -23.16% 19.96% 1.14% 7.50% 197.00% - -
  Horiz. % 297.64% 387.37% 322.91% 319.27% 297.00% 100.00% -
EPS 0.99 0.81 2.18 1.54 1.14 0.52  -  13.73%
  YoY % 22.22% -62.84% 41.56% 35.09% 119.23% - -
  Horiz. % 190.38% 155.77% 419.23% 296.15% 219.23% 100.00% -
DPS 0.00 0.00 0.75 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.7875 0.8651 0.6980 0.6147 0.3881 -  -  -
  YoY % -8.97% 23.94% 13.55% 58.39% 0.00% - -
  Horiz. % 202.91% 222.91% 179.85% 158.39% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -  -  -
Price 1.6200 2.1100 3.4100 4.0000 2.5100 0.0000  -  -
P/RPS 4.33 4.37 8.48 10.06 5.67 0.00  -  -
  YoY % -0.92% -48.47% -15.71% 77.43% 0.00% - -
  Horiz. % 76.37% 77.07% 149.56% 177.43% 100.00% - -
P/EPS 60.84 97.24 58.69 97.56 68.77 0.00  -  -
  YoY % -37.43% 65.68% -39.84% 41.86% 0.00% - -
  Horiz. % 88.47% 141.40% 85.34% 141.86% 100.00% - -
EY 1.64 1.03 1.70 1.03 1.45 0.00  -  -
  YoY % 59.22% -39.41% 65.05% -28.97% 0.00% - -
  Horiz. % 113.10% 71.03% 117.24% 71.03% 100.00% - -
DY 0.00 0.00 0.59 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.76 0.91 1.83 2.44 2.02 0.00  -  -
  YoY % -16.48% -50.27% -25.00% 20.79% 0.00% - -
  Horiz. % 37.62% 45.05% 90.59% 120.79% 100.00% - -
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11  -  CAGR
Date 08/12/16 22/12/15 09/12/14 06/12/13 10/12/12 -  -  -
Price 1.5500 1.7100 2.4500 4.3800 2.8000 0.0000  -  -
P/RPS 4.14 3.54 6.10 11.01 6.32 0.00  -  -
  YoY % 16.95% -41.97% -44.60% 74.21% 0.00% - -
  Horiz. % 65.51% 56.01% 96.52% 174.21% 100.00% - -
P/EPS 58.21 78.80 42.17 106.83 76.71 0.00  -  -
  YoY % -26.13% 86.86% -60.53% 39.26% 0.00% - -
  Horiz. % 75.88% 102.72% 54.97% 139.26% 100.00% - -
EY 1.72 1.27 2.37 0.94 1.30 0.00  -  -
  YoY % 35.43% -46.41% 152.13% -27.69% 0.00% - -
  Horiz. % 132.31% 97.69% 182.31% 72.31% 100.00% - -
DY 0.00 0.00 0.82 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.73 0.74 1.32 2.67 2.26 0.00  -  -
  YoY % -1.35% -43.94% -50.56% 18.14% 0.00% - -
  Horiz. % 32.30% 32.74% 58.41% 118.14% 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