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

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
25-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 2.35%
YoY- 89.75%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG'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 9,757,621 9,943,019 9,432,764 9,404,223 9,199,822 8,378,776 8,452,116 10.07%
PBT 1,313,287 1,615,961 1,850,856 1,763,827 1,687,279 1,207,756 1,141,429 9.82%
Tax -128,718 -182,502 -209,724 -223,935 -182,112 -84,059 -164,786 -15.22%
NP 1,184,569 1,433,459 1,641,132 1,539,892 1,505,167 1,123,697 976,643 13.77%
-
NP to SH 1,184,025 1,432,751 1,640,852 1,538,008 1,502,667 1,086,915 873,574 22.54%
-
Tax Rate 9.80% 11.29% 11.33% 12.70% 10.79% 6.96% 14.44% -
Total Cost 8,573,052 8,509,560 7,791,632 7,864,331 7,694,655 7,255,079 7,475,473 9.59%
-
Net Worth 12,110,041 12,016,542 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 15.02%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 200,465 260,770 260,770 140,839 140,839 - - -
Div Payout % 16.93% 18.20% 15.89% 9.16% 9.37% - - -
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 12,110,041 12,016,542 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 15.02%
NOSH 5,965,537 5,978,379 5,996,557 5,991,908 5,993,176 5,989,946 5,989,170 -0.26%
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 12.14% 14.42% 17.40% 16.37% 16.36% 13.41% 11.56% -
ROE 9.78% 11.92% 14.71% 14.42% 14.17% 10.67% 8.89% -
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 163.57 166.32 157.30 156.95 153.50 139.88 141.12 10.37%
EPS 19.85 23.97 27.36 25.67 25.07 18.15 14.59 22.85%
DPS 3.35 4.35 4.35 2.35 2.35 0.00 0.00 -
NAPS 2.03 2.01 1.86 1.78 1.77 1.70 1.64 15.32%
Adjusted Per Share Value based on latest NOSH - 5,991,908
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 52.94 53.95 51.18 51.02 49.91 45.46 45.86 10.07%
EPS 6.42 7.77 8.90 8.34 8.15 5.90 4.74 22.48%
DPS 1.09 1.41 1.41 0.76 0.76 0.00 0.00 -
NAPS 0.657 0.652 0.6051 0.5787 0.5755 0.5525 0.5329 15.02%
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 2.66 2.67 3.41 4.31 4.31 4.39 4.00 -
P/RPS 1.63 1.61 2.17 2.75 2.81 3.14 2.83 -30.84%
P/EPS 13.40 11.14 12.46 16.79 17.19 24.19 27.42 -38.03%
EY 7.46 8.98 8.02 5.96 5.82 4.13 3.65 61.26%
DY 1.26 1.63 1.28 0.55 0.55 0.00 0.00 -
P/NAPS 1.31 1.33 1.83 2.42 2.44 2.58 2.44 -34.01%
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 15/06/15 24/03/15 09/12/14 25/09/14 19/06/14 24/03/14 06/12/13 -
Price 2.42 2.30 2.45 4.13 4.33 4.30 4.38 -
P/RPS 1.48 1.38 1.56 2.63 2.82 3.07 3.10 -38.99%
P/EPS 12.19 9.60 8.95 16.09 17.27 23.70 30.03 -45.26%
EY 8.20 10.42 11.17 6.22 5.79 4.22 3.33 82.65%
DY 1.38 1.89 1.78 0.57 0.54 0.00 0.00 -
P/NAPS 1.19 1.14 1.32 2.32 2.45 2.53 2.67 -41.73%

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