[SAPRES] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -5.17%
YoY- 32.69%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Revenue 47,318 41,390 38,972 37,346 21,936 19,940 10,968 38.37%
PBT -15,930 3,476 7,938 5,872 4,228 276,660 2,114 -
Tax 24,714 -1,402 -564 -262 0 -1,196 0 -
NP 8,784 2,074 7,374 5,610 4,228 275,464 2,114 37.22%
-
NP to SH 8,784 2,074 7,374 5,610 4,228 275,464 2,114 37.22%
-
Tax Rate - 40.33% 7.11% 4.46% 0.00% 0.43% 0.00% -
Total Cost 38,534 39,316 31,598 31,736 17,708 -255,524 8,854 38.64%
-
Net Worth 368,091 367,148 349,000 339,228 321,079 315,502 353,190 0.92%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Div 32,152 - - - - - - -
Div Payout % 366.03% - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Net Worth 368,091 367,148 349,000 339,228 321,079 315,502 353,190 0.92%
NOSH 139,428 139,600 139,600 139,600 139,600 139,602 139,601 -0.02%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
NP Margin 18.56% 5.01% 18.92% 15.02% 19.27% 1,381.46% 19.27% -
ROE 2.39% 0.56% 2.11% 1.65% 1.32% 87.31% 0.60% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
RPS 33.94 29.65 27.92 26.75 15.71 14.28 7.86 38.39%
EPS 6.30 1.48 5.28 4.02 3.02 197.32 1.51 37.34%
DPS 23.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.63 2.50 2.43 2.30 2.26 2.53 0.94%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
RPS 21.56 18.86 17.76 17.02 10.00 9.09 5.00 38.35%
EPS 4.00 0.95 3.36 2.56 1.93 125.51 0.96 37.30%
DPS 14.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6772 1.6729 1.5902 1.5457 1.463 1.4376 1.6093 0.92%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 31/01/12 -
Price 1.03 0.845 1.11 0.965 0.82 1.03 0.92 -
P/RPS 3.04 2.85 3.98 3.61 5.22 7.21 11.71 -25.88%
P/EPS 16.35 56.88 21.01 24.01 27.07 0.52 60.75 -25.29%
EY 6.12 1.76 4.76 4.16 3.69 191.57 1.65 33.80%
DY 22.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.44 0.40 0.36 0.46 0.36 1.79%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Date 29/09/16 21/09/15 23/09/14 27/09/13 27/09/12 15/09/11 26/03/12 -
Price 1.02 0.905 1.00 0.95 0.78 0.82 0.98 -
P/RPS 3.01 3.05 3.58 3.55 4.96 5.74 12.47 -27.07%
P/EPS 16.19 60.92 18.93 23.64 25.75 0.42 64.72 -26.49%
EY 6.18 1.64 5.28 4.23 3.88 240.63 1.55 35.96%
DY 22.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.40 0.39 0.34 0.36 0.39 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