[SAPRES] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -82.23%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 46,516 40,168 37,980 39,840 21,912 19,456 17,248 17.96%
PBT -14,236 2,224 6,936 6,408 5,016 516,908 19,692 -
Tax 23,352 -1,060 -416 -492 0 5,468 -12,336 -
NP 9,116 1,164 6,520 5,916 5,016 522,376 7,356 3.63%
-
NP to SH 9,116 1,164 6,520 5,916 5,016 522,376 7,356 3.63%
-
Tax Rate - 47.66% 6.00% 7.68% 0.00% -1.06% 62.64% -
Total Cost 37,400 39,004 31,460 33,924 16,896 -502,920 9,892 24.78%
-
Net Worth 371,910 369,940 347,604 347,604 321,079 308,511 150,463 16.26%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 16,777 - - - - - - -
Div Payout % 184.05% - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 371,910 369,940 347,604 347,604 321,079 308,511 150,463 16.26%
NOSH 139,815 139,600 139,600 139,600 139,600 139,598 139,318 0.05%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 19.60% 2.90% 17.17% 14.85% 22.89% 2,684.91% 42.65% -
ROE 2.45% 0.31% 1.88% 1.70% 1.56% 169.32% 4.89% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 33.27 28.77 27.21 28.54 15.70 13.94 12.38 17.89%
EPS 6.52 0.84 4.68 4.24 3.60 374.20 5.28 3.57%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.65 2.49 2.49 2.30 2.21 1.08 16.19%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 17.94 15.49 14.65 15.37 8.45 7.50 6.65 17.96%
EPS 3.52 0.45 2.51 2.28 1.93 201.49 2.84 3.63%
DPS 6.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4345 1.4269 1.3408 1.3408 1.2385 1.19 0.5804 16.26%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.13 0.955 0.995 0.68 0.88 0.90 0.37 -
P/RPS 3.40 3.32 3.66 2.38 5.61 6.46 2.99 2.16%
P/EPS 17.33 114.53 21.30 16.05 24.49 0.24 7.01 16.26%
EY 5.77 0.87 4.69 6.23 4.08 415.78 14.27 -13.99%
DY 10.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.40 0.27 0.38 0.41 0.34 3.58%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 25/06/15 30/06/14 27/06/13 28/06/12 30/06/11 29/06/10 -
Price 1.00 0.875 1.00 0.87 0.88 1.00 0.40 -
P/RPS 3.01 3.04 3.68 3.05 5.61 7.18 3.23 -1.16%
P/EPS 15.34 104.94 21.41 20.53 24.49 0.27 7.58 12.45%
EY 6.52 0.95 4.67 4.87 4.08 374.20 13.20 -11.08%
DY 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.40 0.35 0.38 0.45 0.37 0.44%

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