[SAPRES] YoY TTM 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- 16.0%
YoY- 4457.13%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 51,376 41,920 39,948 36,473 24,698 19,474 79,118 -6.93%
PBT 92,431 3,171 24,972 39,245 -805 146,861 22,619 26.41%
Tax 13,543 -216 244 187 -100 11,522 -6,069 -
NP 105,974 2,955 25,216 39,432 -905 158,383 16,550 36.23%
-
NP to SH 105,974 2,955 25,216 39,432 -905 158,383 16,550 36.23%
-
Tax Rate -14.65% 6.81% -0.98% -0.48% - -7.85% 26.83% -
Total Cost -54,598 38,965 14,732 -2,959 25,603 -138,909 62,568 -
-
Net Worth 450,911 367,495 365,751 340,624 316,891 313,763 166,116 18.09%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 20,286 - - - - - - -
Div Payout % 19.14% - - - - - - -
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 450,911 367,495 365,751 340,624 316,891 313,763 166,116 18.09%
NOSH 139,600 139,600 139,600 139,600 139,600 139,450 139,594 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 206.27% 7.05% 63.12% 108.11% -3.66% 813.30% 20.92% -
ROE 23.50% 0.80% 6.89% 11.58% -0.29% 50.48% 9.96% -
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 36.80 29.89 28.62 26.13 17.69 13.96 56.68 -6.93%
EPS 75.91 2.11 18.06 28.25 -0.65 113.58 11.86 36.22%
DPS 14.50 0.00 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 23.41 19.10 18.20 16.62 11.25 8.87 36.05 -6.93%
EPS 48.29 1.35 11.49 17.97 -0.41 72.17 7.54 36.23%
DPS 9.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0546 1.6745 1.6665 1.552 1.4439 1.4297 0.7569 18.09%
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 2.58 4.68 3.37 3.67 4.24 6.73 1.80 6.17%
P/EPS 1.25 66.45 5.34 3.40 -115.69 0.83 8.60 -27.46%
EY 79.91 1.50 18.72 29.42 -0.86 120.83 11.62 37.86%
DY 15.26 0.00 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 2.58 4.75 3.28 3.48 4.13 6.44 2.58 0.00%
P/EPS 1.25 67.40 5.20 3.22 -112.61 0.79 12.31 -31.67%
EY 79.91 1.48 19.22 31.04 -0.89 126.20 8.12 46.33%
DY 15.26 0.00 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