[SAPRES] YoY Annualized Quarter 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- 3.77%
YoY- 347.37%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 47,356 42,773 39,646 36,637 25,610 20,162 17,512 18.01%
PBT 118,361 444 27,412 5,950 -2,220 182,748 30,633 25.24%
Tax 18,589 -1,174 -605 -129 -133 -797 -8,036 -
NP 136,950 -730 26,806 5,821 -2,353 181,950 22,597 34.98%
-
NP to SH 136,950 -730 26,806 5,821 -2,353 181,950 22,597 34.98%
-
Tax Rate -15.71% 264.41% 2.21% 2.17% - 0.44% 26.23% -
Total Cost -89,594 43,503 12,840 30,816 27,963 -161,788 -5,085 61.24%
-
Net Worth 450,887 365,751 365,751 340,624 316,891 314,109 166,129 18.08%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 21,460 37 - - - - - -
Div Payout % 15.67% 0.00% - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 450,887 365,751 365,751 340,624 316,891 314,109 166,129 18.08%
NOSH 139,593 139,600 139,600 139,600 139,600 139,604 139,604 -0.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 289.19% -1.71% 67.61% 15.89% -9.19% 902.41% 129.04% -
ROE 30.37% -0.20% 7.33% 1.71% -0.74% 57.93% 13.60% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 33.92 30.64 28.40 26.24 18.35 14.44 12.54 18.02%
EPS 98.11 -0.52 19.20 4.17 -1.68 130.33 16.19 34.98%
DPS 15.37 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 2.62 2.62 2.44 2.27 2.25 1.19 18.08%
Adjusted Per Share Value based on latest NOSH - 139,600
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 18.27 16.50 15.29 14.13 9.88 7.78 6.75 18.03%
EPS 52.82 -0.28 10.34 2.25 -0.91 70.18 8.72 34.97%
DPS 8.28 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7392 1.4108 1.4108 1.3138 1.2223 1.2116 0.6408 18.08%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.95 1.40 0.965 0.96 0.75 0.94 1.02 -
P/RPS 2.80 4.57 3.40 3.66 4.09 6.51 8.13 -16.26%
P/EPS 0.97 -267.48 5.03 23.02 -44.49 0.72 6.30 -26.76%
EY 103.27 -0.37 19.90 4.34 -2.25 138.65 15.87 36.59%
DY 16.18 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.53 0.37 0.39 0.33 0.42 0.86 -16.55%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 24/11/16 27/11/15 27/11/14 02/12/13 22/11/12 29/11/11 10/12/10 -
Price 0.95 1.42 0.94 0.91 0.73 0.90 1.46 -
P/RPS 2.80 4.63 3.31 3.47 3.98 6.23 11.64 -21.12%
P/EPS 0.97 -271.30 4.90 21.82 -43.30 0.69 9.02 -31.01%
EY 103.27 -0.37 20.43 4.58 -2.31 144.81 11.09 44.99%
DY 16.18 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.54 0.36 0.37 0.32 0.40 1.23 -21.38%

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