[SAPRES] YoY Cumulative 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- 55.65%
YoY- 347.37%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 35,517 32,080 29,735 27,478 19,208 15,122 13,134 18.01%
PBT 88,771 333 20,559 4,463 -1,665 137,061 22,975 25.24%
Tax 13,942 -881 -454 -97 -100 -598 -6,027 -
NP 102,713 -548 20,105 4,366 -1,765 136,463 16,948 34.98%
-
NP to SH 102,713 -548 20,105 4,366 -1,765 136,463 16,948 34.98%
-
Tax Rate -15.71% 264.56% 2.21% 2.17% - 0.44% 26.23% -
Total Cost -67,196 32,628 9,630 23,112 20,973 -121,341 -3,814 61.23%
-
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 16,095 27 - - - - - -
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 22.78% -0.15% 5.50% 1.28% -0.56% 43.44% 10.20% -
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 25.44 22.98 21.30 19.68 13.76 10.83 9.41 18.01%
EPS 73.58 -0.39 14.40 3.13 -1.26 97.75 12.14 34.99%
DPS 11.53 0.02 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 13.70 12.37 11.47 10.60 7.41 5.83 5.07 18.00%
EPS 39.62 -0.21 7.75 1.68 -0.68 52.64 6.54 34.98%
DPS 6.21 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 3.73 6.09 4.53 4.88 5.45 8.68 10.84 -16.27%
P/EPS 1.29 -356.64 6.70 30.70 -59.32 0.96 8.40 -26.80%
EY 77.45 -0.28 14.92 3.26 -1.69 103.99 11.90 36.60%
DY 12.14 0.01 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 3.73 6.18 4.41 4.62 5.31 8.31 15.52 -21.13%
P/EPS 1.29 -361.74 6.53 29.10 -57.74 0.92 12.03 -31.04%
EY 77.45 -0.28 15.32 3.44 -1.73 108.61 8.32 44.98%
DY 12.14 0.01 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