[SAPRES] YoY TTM Result on 30-Apr-2014 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 1.59%
YoY- -71.28%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 51,030 49,526 40,122 37,226 32,685 21,226 18,038 18.90%
PBT 92,087 -122 22,219 9,008 33,465 7,983 159,043 -8.69%
Tax 6,545 4,823 50 620 61 0 8,579 -4.40%
NP 98,632 4,701 22,269 9,628 33,526 7,983 167,622 -8.45%
-
NP to SH 98,632 4,701 22,269 9,628 33,526 7,983 167,622 -8.45%
-
Tax Rate -7.11% - -0.23% -6.88% -0.18% 0.00% -5.39% -
Total Cost -47,602 44,825 17,853 27,598 -841 13,243 -149,584 -17.35%
-
Net Worth 449,512 371,910 367,214 347,604 347,604 321,079 308,511 6.46%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 16,092 4,194 - - - - - -
Div Payout % 16.32% 89.23% - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 449,512 371,910 367,214 347,604 347,604 321,079 308,511 6.46%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,598 0.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 193.28% 9.49% 55.50% 25.86% 102.57% 37.61% 929.27% -
ROE 21.94% 1.26% 6.06% 2.77% 9.64% 2.49% 54.33% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 36.55 35.42 28.95 26.67 23.41 15.20 12.92 18.90%
EPS 70.65 3.36 16.07 6.90 24.02 5.72 120.07 -8.45%
DPS 11.50 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 2.66 2.65 2.49 2.49 2.30 2.21 6.46%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 23.25 22.57 18.28 16.96 14.89 9.67 8.22 18.90%
EPS 44.94 2.14 10.15 4.39 15.28 3.64 76.38 -8.45%
DPS 7.33 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0482 1.6946 1.6732 1.5838 1.5838 1.463 1.4057 6.46%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.10 1.13 0.955 0.995 0.68 0.88 0.90 -
P/RPS 3.01 3.19 3.30 3.73 2.90 5.79 6.97 -13.04%
P/EPS 1.56 33.61 5.94 14.43 2.83 15.39 0.75 12.96%
EY 64.23 2.98 16.83 6.93 35.32 6.50 133.42 -11.46%
DY 10.45 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.36 0.40 0.27 0.38 0.41 -3.06%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 20/06/17 29/06/16 25/06/15 30/06/14 27/06/13 28/06/12 30/06/11 -
Price 1.09 1.00 0.875 1.00 0.87 0.88 1.00 -
P/RPS 2.98 2.82 3.02 3.75 3.72 5.79 7.74 -14.69%
P/EPS 1.54 29.74 5.44 14.50 3.62 15.39 0.83 10.84%
EY 64.82 3.36 18.37 6.90 27.60 6.50 120.07 -9.75%
DY 10.55 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.33 0.40 0.35 0.38 0.45 -4.56%

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