Highlights

[SAPNRG] YoY TTM 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 -     2.35%    YoY -     89.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12  -  CAGR
Revenue 7,460,323 8,739,112 9,866,367 9,404,223 8,285,978 4,045,530  -  13.01%
  YoY % -14.63% -11.43% 4.91% 13.50% 104.82% - -
  Horiz. % 184.41% 216.02% 243.88% 232.46% 204.82% 100.00% -
PBT 212,114 -798,841 847,735 1,763,827 1,078,792 619,322  -  -19.28%
  YoY % 126.55% -194.23% -51.94% 63.50% 74.19% - -
  Horiz. % 34.25% -128.99% 136.88% 284.80% 174.19% 100.00% -
Tax -170,821 -136,429 -5,022 -223,935 -144,353 -124,207  -  6.58%
  YoY % -25.21% -2,616.63% 97.76% -55.13% -16.22% - -
  Horiz. % 137.53% 109.84% 4.04% 180.29% 116.22% 100.00% -
NP 41,293 -935,270 842,713 1,539,892 934,439 495,115  -  -39.14%
  YoY % 104.42% -210.98% -45.27% 64.79% 88.73% - -
  Horiz. % 8.34% -188.90% 170.21% 311.02% 188.73% 100.00% -
NP to SH 42,200 -933,758 842,312 1,538,008 810,537 349,329  -  -34.46%
  YoY % 104.52% -210.86% -45.23% 89.75% 132.03% - -
  Horiz. % 12.08% -267.30% 241.12% 440.27% 232.03% 100.00% -
Tax Rate 80.53 % - % 0.59 % 12.70 % 13.38 % 20.06 %  -  % 32.03%
  YoY % 0.00% 0.00% -95.35% -5.08% -33.30% - -
  Horiz. % 401.45% 0.00% 2.94% 63.31% 66.70% 100.00% -
Total Cost 7,419,030 9,674,382 9,023,654 7,864,331 7,351,539 3,550,415  -  15.87%
  YoY % -23.31% 7.21% 14.74% 6.98% 107.06% - -
  Horiz. % 208.96% 272.49% 254.16% 221.50% 207.06% 100.00% -
Net Worth 12,597,904 12,236,399 12,621,801 10,665,597 9,587,317 6,051,254  -  15.79%
  YoY % 2.95% -3.05% 18.34% 11.25% 58.44% - -
  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  -  CAGR
Div 59,636 0 200,465 140,839 0 0  -  -
  YoY % 0.00% 0.00% 42.34% 0.00% 0.00% - -
  Horiz. % 42.34% 0.00% 142.34% 100.00% - - -
Div Payout % 141.32 % - % 23.80 % 9.16 % - % - %  -  % -
  YoY % 0.00% 0.00% 159.83% 0.00% 0.00% - -
  Horiz. % 1,542.79% 0.00% 259.83% 100.00% - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12  -  CAGR
Net Worth 12,597,904 12,236,399 12,621,801 10,665,597 9,587,317 6,051,254  -  15.79%
  YoY % 2.95% -3.05% 18.34% 11.25% 58.44% - -
  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  -  3.51%
  YoY % 0.04% -0.70% -0.17% -0.00% 19.83% - -
  Horiz. % 118.83% 118.79% 119.62% 119.82% 119.83% 100.00% -
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12  -  CAGR
NP Margin 0.55 % -10.70 % 8.54 % 16.37 % 11.28 % 12.24 %  -  % -46.21%
  YoY % 105.14% -225.29% -47.83% 45.12% -7.84% - -
  Horiz. % 4.49% -87.42% 69.77% 133.74% 92.16% 100.00% -
ROE 0.33 % -7.63 % 6.67 % 14.42 % 8.45 % 5.77 %  -  % -43.56%
  YoY % 104.33% -214.39% -53.74% 70.65% 46.45% - -
  Horiz. % 5.72% -132.24% 115.60% 249.91% 146.45% 100.00% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12  -  CAGR
RPS 125.54 147.12 164.94 156.95 138.28 80.90  -  9.18%
  YoY % -14.67% -10.80% 5.09% 13.50% 70.93% - -
  Horiz. % 155.18% 181.85% 203.88% 194.00% 170.93% 100.00% -
EPS 0.71 -15.72 14.08 25.67 13.53 6.99  -  -36.69%
  YoY % 104.52% -211.65% -45.15% 89.73% 93.56% - -
  Horiz. % 10.16% -224.89% 201.43% 367.24% 193.56% 100.00% -
DPS 1.00 0.00 3.35 2.35 0.00 0.00  -  -
  YoY % 0.00% 0.00% 42.55% 0.00% 0.00% - -
  Horiz. % 42.55% 0.00% 142.55% 100.00% - - -
NAPS 2.1200 2.0600 2.1100 1.7800 1.6000 1.2101  -  11.86%
  YoY % 2.91% -2.37% 18.54% 11.25% 32.22% - -
  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  -  CAGR
RPS 46.69 54.69 61.75 58.85 51.86 25.32  -  13.01%
  YoY % -14.63% -11.43% 4.93% 13.48% 104.82% - -
  Horiz. % 184.40% 216.00% 243.88% 232.42% 204.82% 100.00% -
EPS 0.26 -5.84 5.27 9.63 5.07 2.19  -  -34.69%
  YoY % 104.45% -210.82% -45.28% 89.94% 131.51% - -
  Horiz. % 11.87% -266.67% 240.64% 439.73% 231.51% 100.00% -
DPS 0.37 0.00 1.25 0.88 0.00 0.00  -  -
  YoY % 0.00% 0.00% 42.05% 0.00% 0.00% - -
  Horiz. % 42.05% 0.00% 142.05% 100.00% - - -
NAPS 0.7884 0.7658 0.7899 0.6675 0.6000 0.3787  -  15.79%
  YoY % 2.95% -3.05% 18.34% 11.25% 58.44% - -
  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  -  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  -  -
P/RPS 1.23 0.97 1.49 2.75 2.79 3.03  -  -16.49%
  YoY % 26.80% -34.90% -45.82% -1.43% -7.92% - -
  Horiz. % 40.59% 32.01% 49.17% 90.76% 92.08% 100.00% -
P/EPS 216.86 -9.10 17.40 16.79 28.54 35.07  -  43.93%
  YoY % 2,483.08% -152.30% 3.63% -41.17% -18.62% - -
  Horiz. % 618.36% -25.95% 49.62% 47.88% 81.38% 100.00% -
EY 0.46 -10.99 5.75 5.96 3.50 2.85  -  -30.55%
  YoY % 104.19% -291.13% -3.52% 70.29% 22.81% - -
  Horiz. % 16.14% -385.61% 201.75% 209.12% 122.81% 100.00% -
DY 0.65 0.00 1.37 0.55 0.00 0.00  -  -
  YoY % 0.00% 0.00% 149.09% 0.00% 0.00% - -
  Horiz. % 118.18% 0.00% 249.09% 100.00% - - -
P/NAPS 0.73 0.69 1.16 2.42 2.41 2.02  -  -18.41%
  YoY % 5.80% -40.52% -52.07% 0.41% 19.31% - -
  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  -  CAGR
Date 27/09/17 28/09/16 15/09/15 25/09/14 30/09/13 -  -  -
Price 1.6100 1.5000 1.8700 4.1300 3.6900 0.0000  -  -
P/RPS 1.28 1.02 1.13 2.63 2.67 0.00  -  -
  YoY % 25.49% -9.73% -57.03% -1.50% 0.00% - -
  Horiz. % 47.94% 38.20% 42.32% 98.50% 100.00% - -
P/EPS 226.71 -9.54 13.28 16.09 27.28 0.00  -  -
  YoY % 2,476.42% -171.84% -17.46% -41.02% 0.00% - -
  Horiz. % 831.05% -34.97% 48.68% 58.98% 100.00% - -
EY 0.44 -10.48 7.53 6.22 3.67 0.00  -  -
  YoY % 104.20% -239.18% 21.06% 69.48% 0.00% - -
  Horiz. % 11.99% -285.56% 205.18% 169.48% 100.00% - -
DY 0.62 0.00 1.79 0.57 0.00 0.00  -  -
  YoY % 0.00% 0.00% 214.04% 0.00% 0.00% - -
  Horiz. % 108.77% 0.00% 314.04% 100.00% - - -
P/NAPS 0.76 0.73 0.89 2.32 2.31 0.00  -  -
  YoY % 4.11% -17.98% -61.64% 0.43% 0.00% - -
  Horiz. % 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

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