[SAPRES] QoQ TTM Result on 30-Apr-2014 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 1.59%
YoY- -71.28%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 39,575 39,948 38,504 37,226 37,691 36,473 35,908 6.67%
PBT 23,397 24,972 9,909 9,008 8,876 39,245 33,939 -21.90%
Tax 211 244 450 620 601 187 53 150.55%
NP 23,608 25,216 10,359 9,628 9,477 39,432 33,992 -21.52%
-
NP to SH 23,608 25,216 10,359 9,628 9,477 39,432 33,992 -21.52%
-
Tax Rate -0.90% -0.98% -4.54% -6.88% -6.77% -0.48% -0.16% -
Total Cost 15,967 14,732 28,145 27,598 28,214 -2,959 1,916 309.45%
-
Net Worth 369,825 365,751 349,000 347,604 346,054 340,624 339,228 5.90%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 369,825 365,751 349,000 347,604 346,054 340,624 339,228 5.90%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,600 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 59.65% 63.12% 26.90% 25.86% 25.14% 108.11% 94.66% -
ROE 6.38% 6.89% 2.97% 2.77% 2.74% 11.58% 10.02% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 28.36 28.62 27.58 26.67 27.01 26.13 25.72 6.71%
EPS 16.92 18.06 7.42 6.90 6.79 28.25 24.35 -21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.62 2.50 2.49 2.48 2.44 2.43 5.93%
Adjusted Per Share Value based on latest NOSH - 139,600
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 28.35 28.62 27.58 26.67 27.00 26.13 25.72 6.68%
EPS 16.91 18.06 7.42 6.90 6.79 28.25 24.35 -21.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6492 2.62 2.50 2.49 2.4789 2.44 2.43 5.91%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.93 0.965 1.11 0.995 0.945 0.96 0.965 -
P/RPS 3.28 3.37 4.02 3.73 3.50 3.67 3.75 -8.51%
P/EPS 5.50 5.34 14.96 14.43 13.91 3.40 3.96 24.40%
EY 18.19 18.72 6.69 6.93 7.19 29.42 25.23 -19.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.40 0.38 0.39 0.40 -8.49%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 27/11/14 23/09/14 30/06/14 20/03/14 02/12/13 27/09/13 -
Price 0.92 0.94 1.00 1.00 1.00 0.91 0.95 -
P/RPS 3.24 3.28 3.63 3.75 3.70 3.48 3.69 -8.28%
P/EPS 5.44 5.20 13.48 14.50 14.72 3.22 3.90 24.76%
EY 18.39 19.22 7.42 6.90 6.79 31.04 25.63 -19.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.40 0.40 0.40 0.37 0.39 -6.94%

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