Highlights

[SAPNRG] YoY Quarter Result on 2019-10-31 [#3]

Stock [SAPNRG]: SAPURA ENERGY BHD
Announcement Date 05-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Oct-2019  [#3]
Profit Trend QoQ -     13.26%    YoY -     -224.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 1,777,401 1,502,229 1,279,973 2,221,724 2,890,796 2,410,203 2,381,662 -4.76%
  YoY % 18.32% 17.36% -42.39% -23.14% 19.94% 1.20% -
  Horiz. % 74.63% 63.07% 53.74% 93.28% 121.38% 101.20% 100.00%
PBT -113,237 40,255 -209,716 199,252 198,022 410,981 323,952 -
  YoY % -381.30% 119.20% -205.25% 0.62% -51.82% 26.86% -
  Horiz. % -34.95% 12.43% -64.74% 61.51% 61.13% 126.86% 100.00%
Tax 11,269 -71,908 -65,505 -41,838 -68,075 -62,926 -77,137 -
  YoY % 115.67% -9.77% -56.57% 38.54% -8.18% 18.42% -
  Horiz. % -14.61% 93.22% 84.92% 54.24% 88.25% 81.58% 100.00%
NP -101,968 -31,653 -275,221 157,414 129,947 348,055 246,815 -
  YoY % -222.14% 88.50% -274.84% 21.14% -62.66% 41.02% -
  Horiz. % -41.31% -12.82% -111.51% 63.78% 52.65% 141.02% 100.00%
NP to SH -100,891 -31,090 -274,406 158,059 129,856 348,400 245,556 -
  YoY % -224.51% 88.67% -273.61% 21.72% -62.73% 41.88% -
  Horiz. % -41.09% -12.66% -111.75% 64.37% 52.88% 141.88% 100.00%
Tax Rate - % 178.63 % - % 21.00 % 34.38 % 15.31 % 23.81 % -
  YoY % 0.00% 0.00% 0.00% -38.92% 124.56% -35.70% -
  Horiz. % 0.00% 750.23% 0.00% 88.20% 144.39% 64.30% 100.00%
Total Cost 1,879,369 1,533,882 1,555,194 2,064,310 2,760,849 2,062,148 2,134,847 -2.10%
  YoY % 22.52% -1.37% -24.66% -25.23% 33.88% -3.41% -
  Horiz. % 88.03% 71.85% 72.85% 96.70% 129.32% 96.59% 100.00%
Net Worth 13,710,494 9,523,643 12,228,672 12,583,484 13,823,379 11,153,597 9,822,240 5.71%
  YoY % 43.96% -22.12% -2.82% -8.97% 23.94% 13.55% -
  Horiz. % 139.59% 96.96% 124.50% 128.11% 140.74% 113.55% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - 119,931 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 34.42 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 13,710,494 9,523,643 12,228,672 12,583,484 13,823,379 11,153,597 9,822,240 5.71%
  YoY % 43.96% -22.12% -2.82% -8.97% 23.94% 13.55% -
  Horiz. % 139.59% 96.96% 124.50% 128.11% 140.74% 113.55% 100.00%
NOSH 15,942,435 5,952,277 5,936,249 5,935,606 5,984,147 5,996,557 5,989,170 17.72%
  YoY % 167.84% 0.27% 0.01% -0.81% -0.21% 0.12% -
  Horiz. % 266.19% 99.38% 99.12% 99.11% 99.92% 100.12% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -5.74 % -2.11 % -21.50 % 7.09 % 4.50 % 14.44 % 10.36 % -
  YoY % -172.04% 90.19% -403.24% 57.56% -68.84% 39.38% -
  Horiz. % -55.41% -20.37% -207.53% 68.44% 43.44% 139.38% 100.00%
ROE -0.74 % -0.33 % -2.24 % 1.26 % 0.94 % 3.12 % 2.50 % -
  YoY % -124.24% 85.27% -277.78% 34.04% -69.87% 24.80% -
  Horiz. % -29.60% -13.20% -89.60% 50.40% 37.60% 124.80% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 11.15 25.24 21.56 37.43 48.31 40.19 39.77 -19.09%
  YoY % -55.82% 17.07% -42.40% -22.52% 20.20% 1.06% -
  Horiz. % 28.04% 63.46% 54.21% 94.12% 121.47% 101.06% 100.00%
EPS -0.63 -0.52 -4.62 2.66 2.17 5.81 4.10 -
  YoY % -21.15% 88.74% -273.68% 22.58% -62.65% 41.71% -
  Horiz. % -15.37% -12.68% -112.68% 64.88% 52.93% 141.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8600 1.6000 2.0600 2.1200 2.3100 1.8600 1.6400 -10.20%
  YoY % -46.25% -22.33% -2.83% -8.23% 24.19% 13.41% -
  Horiz. % 52.44% 97.56% 125.61% 129.27% 140.85% 113.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 15,978,925
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 11.12 9.40 8.01 13.90 18.09 15.08 14.91 -4.77%
  YoY % 18.30% 17.35% -42.37% -23.16% 19.96% 1.14% -
  Horiz. % 74.58% 63.04% 53.72% 93.23% 121.33% 101.14% 100.00%
EPS -0.63 -0.19 -1.72 0.99 0.81 2.18 1.54 -
  YoY % -231.58% 88.95% -273.74% 22.22% -62.84% 41.56% -
  Horiz. % -40.91% -12.34% -111.69% 64.29% 52.60% 141.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8580 0.5960 0.7653 0.7875 0.8651 0.6980 0.6147 5.71%
  YoY % 43.96% -22.12% -2.82% -8.97% 23.94% 13.55% -
  Horiz. % 139.58% 96.96% 124.50% 128.11% 140.74% 113.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.2650 0.3400 1.6000 1.6200 2.1100 3.4100 4.0000 -
P/RPS 2.38 1.35 7.42 4.33 4.37 8.48 10.06 -21.35%
  YoY % 76.30% -81.81% 71.36% -0.92% -48.47% -15.71% -
  Horiz. % 23.66% 13.42% 73.76% 43.04% 43.44% 84.29% 100.00%
P/EPS -41.87 -65.09 -34.61 60.84 97.24 58.69 97.56 -
  YoY % 35.67% -88.07% -156.89% -37.43% 65.68% -39.84% -
  Horiz. % -42.92% -66.72% -35.48% 62.36% 99.67% 60.16% 100.00%
EY -2.39 -1.54 -2.89 1.64 1.03 1.70 1.03 -
  YoY % -55.19% 46.71% -276.22% 59.22% -39.41% 65.05% -
  Horiz. % -232.04% -149.51% -280.58% 159.22% 100.00% 165.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.59 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.31 0.21 0.78 0.76 0.91 1.83 2.44 -29.09%
  YoY % 47.62% -73.08% 2.63% -16.48% -50.27% -25.00% -
  Horiz. % 12.70% 8.61% 31.97% 31.15% 37.30% 75.00% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 05/12/19 06/12/18 07/12/17 08/12/16 22/12/15 09/12/14 06/12/13 -
Price 0.2650 0.3550 0.9650 1.5500 1.7100 2.4500 4.3800 -
P/RPS 2.38 1.41 4.48 4.14 3.54 6.10 11.01 -22.52%
  YoY % 68.79% -68.53% 8.21% 16.95% -41.97% -44.60% -
  Horiz. % 21.62% 12.81% 40.69% 37.60% 32.15% 55.40% 100.00%
P/EPS -41.87 -67.97 -20.88 58.21 78.80 42.17 106.83 -
  YoY % 38.40% -225.53% -135.87% -26.13% 86.86% -60.53% -
  Horiz. % -39.19% -63.62% -19.55% 54.49% 73.76% 39.47% 100.00%
EY -2.39 -1.47 -4.79 1.72 1.27 2.37 0.94 -
  YoY % -62.59% 69.31% -378.49% 35.43% -46.41% 152.13% -
  Horiz. % -254.26% -156.38% -509.57% 182.98% 135.11% 252.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.31 0.22 0.47 0.73 0.74 1.32 2.67 -30.14%
  YoY % 40.91% -53.19% -35.62% -1.35% -43.94% -50.56% -
  Horiz. % 11.61% 8.24% 17.60% 27.34% 27.72% 49.44% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers