[SAPNRG] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 40.57%
YoY- 132.03%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 9,199,822 8,378,776 8,452,116 8,285,978 7,853,109 6,912,414 5,515,297 40.78%
PBT 1,687,279 1,207,756 1,141,429 1,078,792 904,662 829,745 744,237 72.83%
Tax -182,112 -84,059 -164,786 -144,353 -172,694 -165,969 -163,999 7.25%
NP 1,505,167 1,123,697 976,643 934,439 731,968 663,776 580,238 89.12%
-
NP to SH 1,502,667 1,086,915 873,574 810,537 576,602 524,591 448,713 124.33%
-
Tax Rate 10.79% 6.96% 14.44% 13.38% 19.09% 20.00% 22.04% -
Total Cost 7,694,655 7,255,079 7,475,473 7,351,539 7,121,141 6,248,638 4,935,059 34.57%
-
Net Worth 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 43.18%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 140,839 - - - - - - -
Div Payout % 9.37% - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 43.18%
NOSH 5,993,176 5,989,946 5,989,170 5,992,073 6,004,359 4,995,685 5,000,520 12.86%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 16.36% 13.41% 11.56% 11.28% 9.32% 9.60% 10.52% -
ROE 14.17% 10.67% 8.89% 8.45% 6.24% 8.27% 7.24% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 153.50 139.88 141.12 138.28 130.79 138.37 110.29 24.73%
EPS 25.07 18.15 14.59 13.53 9.60 10.50 8.97 98.78%
DPS 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.70 1.64 1.60 1.54 1.27 1.24 26.85%
Adjusted Per Share Value based on latest NOSH - 5,992,073
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 50.06 45.60 46.00 45.09 42.74 37.62 30.01 40.78%
EPS 8.18 5.91 4.75 4.41 3.14 2.85 2.44 124.49%
DPS 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5773 0.5541 0.5345 0.5217 0.5032 0.3453 0.3374 43.19%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 4.31 4.39 4.00 3.86 3.18 2.92 2.51 -
P/RPS 2.81 3.14 2.83 2.79 2.43 2.11 2.28 14.99%
P/EPS 17.19 24.19 27.42 28.54 33.11 27.81 27.97 -27.77%
EY 5.82 4.13 3.65 3.50 3.02 3.60 3.58 38.38%
DY 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.58 2.44 2.41 2.06 2.30 2.02 13.45%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 - - -
Price 4.33 4.30 4.38 3.69 4.09 0.00 0.00 -
P/RPS 2.82 3.07 3.10 2.67 3.13 0.00 0.00 -
P/EPS 17.27 23.70 30.03 27.28 42.59 0.00 0.00 -
EY 5.79 4.22 3.33 3.67 2.35 0.00 0.00 -
DY 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.53 2.67 2.31 2.66 0.00 0.00 -

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 ⃤ & 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