[SAPRES] QoQ TTM Result on 31-Jul-2014 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
23-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 7.59%
YoY- -69.53%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 40,122 39,575 39,948 38,504 37,226 37,691 36,473 6.58%
PBT 22,219 23,397 24,972 9,909 9,008 8,876 39,245 -31.63%
Tax 50 211 244 450 620 601 187 -58.59%
NP 22,269 23,608 25,216 10,359 9,628 9,477 39,432 -31.74%
-
NP to SH 22,269 23,608 25,216 10,359 9,628 9,477 39,432 -31.74%
-
Tax Rate -0.23% -0.90% -0.98% -4.54% -6.88% -6.77% -0.48% -
Total Cost 17,853 15,967 14,732 28,145 27,598 28,214 -2,959 -
-
Net Worth 367,214 369,825 365,751 349,000 347,604 346,054 340,624 5.15%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 367,214 369,825 365,751 349,000 347,604 346,054 340,624 5.15%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,600 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 55.50% 59.65% 63.12% 26.90% 25.86% 25.14% 108.11% -
ROE 6.06% 6.38% 6.89% 2.97% 2.77% 2.74% 11.58% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 28.95 28.36 28.62 27.58 26.67 27.01 26.13 7.09%
EPS 16.07 16.92 18.06 7.42 6.90 6.79 28.25 -31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.65 2.62 2.50 2.49 2.48 2.44 5.67%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 28.74 28.35 28.62 27.58 26.67 27.00 26.13 6.57%
EPS 15.95 16.91 18.06 7.42 6.90 6.79 28.25 -31.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6305 2.6492 2.62 2.50 2.49 2.4789 2.44 5.15%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.955 0.93 0.965 1.11 0.995 0.945 0.96 -
P/RPS 3.30 3.28 3.37 4.02 3.73 3.50 3.67 -6.85%
P/EPS 5.94 5.50 5.34 14.96 14.43 13.91 3.40 45.20%
EY 16.83 18.19 18.72 6.69 6.93 7.19 29.42 -31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.37 0.44 0.40 0.38 0.39 -5.21%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 26/03/15 27/11/14 23/09/14 30/06/14 20/03/14 02/12/13 -
Price 0.875 0.92 0.94 1.00 1.00 1.00 0.91 -
P/RPS 3.02 3.24 3.28 3.63 3.75 3.70 3.48 -9.04%
P/EPS 5.44 5.44 5.20 13.48 14.50 14.72 3.22 41.98%
EY 18.37 18.39 19.22 7.42 6.90 6.79 31.04 -29.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.36 0.40 0.40 0.40 0.37 -7.36%

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