[SAPNRG] YoY TTM Result on 31-Jul-2014 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
25-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 2.35%
YoY- 89.75%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 7,460,323 8,739,112 9,866,367 9,404,223 8,285,978 4,045,530 13.01%
PBT 212,114 -798,841 847,735 1,763,827 1,078,792 619,322 -19.27%
Tax -170,821 -136,429 -5,022 -223,935 -144,353 -124,207 6.57%
NP 41,293 -935,270 842,713 1,539,892 934,439 495,115 -39.13%
-
NP to SH 42,200 -933,758 842,312 1,538,008 810,537 349,329 -34.45%
-
Tax Rate 80.53% - 0.59% 12.70% 13.38% 20.06% -
Total Cost 7,419,030 9,674,382 9,023,654 7,864,331 7,351,539 3,550,415 15.87%
-
Net Worth 12,597,904 12,236,399 12,621,801 10,665,597 9,587,317 6,051,254 15.78%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 59,636 - 200,465 140,839 - - -
Div Payout % 141.32% - 23.80% 9.16% - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 12,597,904 12,236,399 12,621,801 10,665,597 9,587,317 6,051,254 15.78%
NOSH 5,992,000 5,940,000 5,981,896 5,991,908 5,992,073 5,000,623 3.68%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 0.55% -10.70% 8.54% 16.37% 11.28% 12.24% -
ROE 0.33% -7.63% 6.67% 14.42% 8.45% 5.77% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 125.54 147.12 164.94 156.95 138.28 80.90 9.18%
EPS 0.71 -15.72 14.08 25.67 13.53 6.99 -36.69%
DPS 1.00 0.00 3.35 2.35 0.00 0.00 -
NAPS 2.12 2.06 2.11 1.78 1.60 1.2101 11.86%
Adjusted Per Share Value based on latest NOSH - 5,991,908
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 40.60 47.56 53.69 51.18 45.09 22.02 13.00%
EPS 0.23 -5.08 4.58 8.37 4.41 1.90 -34.43%
DPS 0.32 0.00 1.09 0.77 0.00 0.00 -
NAPS 0.6856 0.6659 0.6869 0.5804 0.5217 0.3293 15.78%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 1.54 1.43 2.45 4.31 3.86 2.45 -
P/RPS 1.23 0.97 1.49 2.75 2.79 3.03 -16.49%
P/EPS 216.86 -9.10 17.40 16.79 28.54 35.07 43.93%
EY 0.46 -10.99 5.75 5.96 3.50 2.85 -30.55%
DY 0.65 0.00 1.37 0.55 0.00 0.00 -
P/NAPS 0.73 0.69 1.16 2.42 2.41 2.02 -18.40%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/17 28/09/16 15/09/15 25/09/14 30/09/13 - -
Price 1.61 1.50 1.87 4.13 3.69 0.00 -
P/RPS 1.28 1.02 1.13 2.63 2.67 0.00 -
P/EPS 226.71 -9.54 13.28 16.09 27.28 0.00 -
EY 0.44 -10.48 7.53 6.22 3.67 0.00 -
DY 0.62 0.00 1.79 0.57 0.00 0.00 -
P/NAPS 0.76 0.73 0.89 2.32 2.31 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