[SAPRES] QoQ TTM Result on 31-Oct-2013 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
02-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 16.0%
YoY- 4457.13%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 38,504 37,226 37,691 36,473 35,908 32,685 28,203 23.13%
PBT 9,909 9,008 8,876 39,245 33,939 33,465 33,117 -55.36%
Tax 450 620 601 187 53 61 184 81.81%
NP 10,359 9,628 9,477 39,432 33,992 33,526 33,301 -54.18%
-
NP to SH 10,359 9,628 9,477 39,432 33,992 33,526 33,301 -54.18%
-
Tax Rate -4.54% -6.88% -6.77% -0.48% -0.16% -0.18% -0.56% -
Total Cost 28,145 27,598 28,214 -2,959 1,916 -841 -5,098 -
-
Net Worth 349,000 347,604 346,054 340,624 339,228 347,604 351,719 -0.51%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 349,000 347,604 346,054 340,624 339,228 347,604 351,719 -0.51%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,600 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 26.90% 25.86% 25.14% 108.11% 94.66% 102.57% 118.08% -
ROE 2.97% 2.77% 2.74% 11.58% 10.02% 9.64% 9.47% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 27.58 26.67 27.01 26.13 25.72 23.41 20.21 23.10%
EPS 7.42 6.90 6.79 28.25 24.35 24.02 23.86 -54.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.49 2.48 2.44 2.43 2.49 2.52 -0.53%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 17.54 16.96 17.17 16.62 16.36 14.89 12.85 23.12%
EPS 4.72 4.39 4.32 17.97 15.49 15.28 15.17 -54.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5902 1.5838 1.5768 1.552 1.5457 1.5838 1.6026 -0.51%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.11 0.995 0.945 0.96 0.965 0.68 0.66 -
P/RPS 4.02 3.73 3.50 3.67 3.75 2.90 3.27 14.80%
P/EPS 14.96 14.43 13.91 3.40 3.96 2.83 2.77 208.77%
EY 6.69 6.93 7.19 29.42 25.23 35.32 36.15 -67.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.38 0.39 0.40 0.27 0.26 42.14%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 23/09/14 30/06/14 20/03/14 02/12/13 27/09/13 27/06/13 29/03/13 -
Price 1.00 1.00 1.00 0.91 0.95 0.87 0.67 -
P/RPS 3.63 3.75 3.70 3.48 3.69 3.72 3.32 6.14%
P/EPS 13.48 14.50 14.72 3.22 3.90 3.62 2.81 185.25%
EY 7.42 6.90 6.79 31.04 25.63 27.60 35.61 -64.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.37 0.39 0.35 0.27 30.04%

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