[SAPRES] YoY Cumulative 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- 89.66%
YoY- 32.69%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 CAGR
Revenue 23,659 20,695 19,486 18,673 10,968 9,970 10,968 18.62%
PBT -7,965 1,738 3,969 2,936 2,114 138,330 2,114 -
Tax 12,357 -701 -282 -131 0 -598 0 -
NP 4,392 1,037 3,687 2,805 2,114 137,732 2,114 17.63%
-
NP to SH 4,392 1,037 3,687 2,805 2,114 137,732 2,114 17.63%
-
Tax Rate - 40.33% 7.11% 4.46% 0.00% 0.43% 0.00% -
Total Cost 19,267 19,658 15,799 15,868 8,854 -127,762 8,854 18.85%
-
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 16,076 - - - - - - -
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 1.19% 0.28% 1.06% 0.83% 0.66% 43.65% 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 16.97 14.82 13.96 13.38 7.86 7.14 7.86 18.64%
EPS 3.15 0.74 2.64 2.01 1.51 98.66 1.51 17.74%
DPS 11.53 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 9.13 7.98 7.52 7.20 4.23 3.85 4.23 18.63%
EPS 1.69 0.40 1.42 1.08 0.82 53.13 0.82 17.42%
DPS 6.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4198 1.4162 1.3462 1.3085 1.2385 1.2169 1.3623 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 6.07 5.70 7.95 7.21 10.44 14.42 11.71 -13.58%
P/EPS 32.70 113.75 42.03 48.03 54.15 1.04 60.75 -12.85%
EY 3.06 0.88 2.38 2.08 1.85 95.79 1.65 14.70%
DY 11.19 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 6.01 6.10 7.16 7.10 9.93 11.48 12.47 -14.96%
P/EPS 32.38 121.83 37.86 47.28 51.51 0.83 64.72 -14.25%
EY 3.09 0.82 2.64 2.12 1.94 120.32 1.55 16.56%
DY 11.30 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