[SAPRES] QoQ Annualized Quarter Result on 31-Jan-2016 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
31-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 471.31%
YoY- -88.51%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 47,356 47,318 46,516 47,939 42,773 41,390 40,168 11.54%
PBT 118,361 -15,930 -14,236 3,993 444 3,476 2,224 1297.92%
Tax 18,589 24,714 23,352 -1,280 -1,174 -1,402 -1,060 -
NP 136,950 8,784 9,116 2,713 -730 2,074 1,164 2266.63%
-
NP to SH 136,950 8,784 9,116 2,713 -730 2,074 1,164 2266.63%
-
Tax Rate -15.71% - - 32.06% 264.41% 40.33% 47.66% -
Total Cost -89,594 38,534 37,400 45,226 43,503 39,316 39,004 -
-
Net Worth 450,887 368,091 371,910 367,732 365,751 367,148 369,940 14.03%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 21,460 32,152 16,777 3,482 37 - - -
Div Payout % 15.67% 366.03% 184.05% 128.36% 0.00% - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 450,887 368,091 371,910 367,732 365,751 367,148 369,940 14.03%
NOSH 139,593 139,428 139,815 139,292 139,600 139,600 139,600 -0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 289.19% 18.56% 19.60% 5.66% -1.71% 5.01% 2.90% -
ROE 30.37% 2.39% 2.45% 0.74% -0.20% 0.56% 0.31% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 33.92 33.94 33.27 34.42 30.64 29.65 28.77 11.54%
EPS 98.11 6.30 6.52 1.94 -0.52 1.48 0.84 2255.18%
DPS 15.37 23.06 12.00 2.50 0.03 0.00 0.00 -
NAPS 3.23 2.64 2.66 2.64 2.62 2.63 2.65 14.03%
Adjusted Per Share Value based on latest NOSH - 139,482
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 21.58 21.56 21.19 21.84 19.49 18.86 18.30 11.56%
EPS 62.40 4.00 4.15 1.24 -0.33 0.95 0.53 2267.71%
DPS 9.78 14.65 7.64 1.59 0.02 0.00 0.00 -
NAPS 2.0545 1.6772 1.6946 1.6756 1.6665 1.6729 1.6856 14.03%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.95 1.03 1.13 1.36 1.40 0.845 0.955 -
P/RPS 2.80 3.04 3.40 3.95 4.57 2.85 3.32 -10.68%
P/EPS 0.97 16.35 17.33 69.83 -267.48 56.88 114.53 -95.78%
EY 103.27 6.12 5.77 1.43 -0.37 1.76 0.87 2280.58%
DY 16.18 22.39 10.62 1.84 0.02 0.00 0.00 -
P/NAPS 0.29 0.39 0.42 0.52 0.53 0.32 0.36 -13.36%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 24/11/16 29/09/16 29/06/16 31/03/16 27/11/15 21/09/15 25/06/15 -
Price 0.95 1.02 1.00 1.21 1.42 0.905 0.875 -
P/RPS 2.80 3.01 3.01 3.52 4.63 3.05 3.04 -5.31%
P/EPS 0.97 16.19 15.34 62.12 -271.30 60.92 104.94 -95.53%
EY 103.27 6.18 6.52 1.61 -0.37 1.64 0.95 2145.58%
DY 16.18 22.61 12.00 2.07 0.02 0.00 0.00 -
P/NAPS 0.29 0.39 0.38 0.46 0.54 0.34 0.33 -8.21%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment