[SAPNRG] QoQ Annualized Quarter Result on 30-Apr-2015 [#1]

Stock

[SAPNRG] SAPURA ENERGY BERHAD

Announcement Date

15-Jun-2015

Admission Sponsor

Sponsor

Financial Year

31-Jan-2016

Quarter

30-Apr-2015 [#1]

Profit Trend

QoQ- -27.22%

YoY- -48.83%

Quarter Report

FS Q1 30 Apr 2015.pdf

Latest QR

Upcoming QR

SAPNRG's Result

SAPNRG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Annualized Quarter Result
Revenue	10,184,031	10,603,325	10,123,396	9,032,680	9,943,019	10,064,737	10,276,700	-0.60%
YoY %	-3.95%	4.74%	12.08%	-9.16%	-1.21%	-2.06%	-	-
Horiz. %	99.10%	103.18%	98.51%	87.89%	96.75%	97.94%	100.00%	-
PBT	-712,639	793,996	794,954	1,345,360	1,615,962	2,102,242	2,331,402	-
YoY %	-189.75%	-0.12%	-40.91%	-16.75%	-23.13%	-9.83%	-	-
Horiz. %	-30.57%	34.06%	34.10%	57.71%	69.31%	90.17%	100.00%	-
Tax	-78,806	-133,410	-63,964	-300,472	-182,502	-363,184	-418,924	-67.06%
YoY %	40.93%	-108.57%	78.71%	-64.64%	49.75%	13.31%	-	-
Horiz. %	18.81%	31.85%	15.27%	71.72%	43.56%	86.69%	100.00%	-
NP	-791,445	660,585	730,990	1,044,888	1,433,460	1,739,058	1,912,478	-
YoY %	-219.81%	-9.63%	-30.04%	-27.11%	-17.57%	-9.07%	-	-
Horiz. %	-41.38%	34.54%	38.22%	54.64%	74.95%	90.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-791,555	659,512	729,560	1,042,776	1,432,752	1,738,157	1,910,436	-
YoY %	-220.02%	-9.60%	-30.04%	-27.22%	-17.57%	-9.02%	-	-
Horiz. %	-41.43%	34.52%	38.19%	54.58%	75.00%	90.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	16.80%	8.05%	22.33%	11.29%	17.28%	17.97%	-
YoY %	-	108.70%	-63.95%	97.79%	-34.66%	-3.84%	-	-
Horiz. %	-	93.49%	44.80%	124.26%	62.83%	96.16%	100.00%	-
Total Cost	10,975,476	9,942,740	9,392,406	7,987,792	8,509,559	8,325,678	8,364,222	19.79%
YoY %	10.39%	5.86%	17.58%	-6.13%	2.21%	-0.46%	-	-
Horiz. %	131.22%	118.87%	112.29%	95.50%	101.74%	99.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,186,959	13,799,571	12,597,148	12,110,041	12,034,398	11,143,057	10,666,800	9.26%
YoY %	-11.69%	9.55%	4.02%	0.63%	8.00%	4.46%	-	-
Horiz. %	114.25%	129.37%	118.10%	113.53%	112.82%	104.46%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Dividend
Div	80,649	107,529	161,195	322,139	260,445	347,471	281,651	-56.45%
YoY %	-25.00%	-33.29%	-49.96%	23.69%	-25.05%	23.37%	-	-
Horiz. %	28.63%	38.18%	57.23%	114.38%	92.47%	123.37%	100.00%	-
Div Payout %	0.00%	16.30%	22.09%	30.89%	18.18%	19.99%	14.74%	-
YoY %	0.00%	-26.21%	-28.49%	69.91%	-9.05%	35.62%	-	-
Horiz. %	0.00%	110.58%	149.86%	209.57%	123.34%	135.62%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Equity
Net Worth	12,186,959	13,799,571	12,597,148	12,110,041	12,034,398	11,143,057	10,666,800	9.26%
YoY %	-11.69%	9.55%	4.02%	0.63%	8.00%	4.46%	-	-
Horiz. %	114.25%	129.37%	118.10%	113.53%	112.82%	104.46%	100.00%	-
NOSH	5,974,000	5,973,840	5,970,212	5,965,537	5,987,262	5,990,891	5,992,584	-0.20%
YoY %	0.00%	0.06%	0.08%	-0.36%	-0.06%	-0.03%	-	-
Horiz. %	99.69%	99.69%	99.63%	99.55%	99.91%	99.97%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Ratio Analysis
NP Margin	-7.77%	6.23%	7.22%	11.57%	14.42%	17.28%	18.61%	-
YoY %	-224.72%	-13.71%	-37.60%	-19.76%	-16.55%	-7.15%	-	-
Horiz. %	-41.75%	33.48%	38.80%	62.17%	77.49%	92.85%	100.00%	-
ROE	-6.50%	4.78%	5.79%	8.61%	11.91%	15.60%	17.91%	-
YoY %	-235.98%	-17.44%	-32.75%	-27.71%	-23.65%	-12.90%	-	-
Horiz. %	-36.29%	26.69%	32.33%	48.07%	66.50%	87.10%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Per Share
RPS	170.47	177.50	169.57	151.41	166.07	168.00	171.49	-0.39%
YoY %	-3.96%	4.68%	11.99%	-8.83%	-1.15%	-2.04%	-	-
Horiz. %	99.41%	103.50%	98.88%	88.29%	96.84%	97.96%	100.00%	-
EPS	-13.25	11.04	12.22	17.48	23.93	29.01	31.88	-
YoY %	-220.02%	-9.66%	-30.09%	-26.95%	-17.51%	-9.00%	-	-
Horiz. %	-41.56%	34.63%	38.33%	54.83%	75.06%	91.00%	100.00%	-
DPS	1.35	1.80	2.70	5.40	4.35	5.80	4.70	-56.36%
YoY %	-25.00%	-33.33%	-50.00%	24.14%	-25.00%	23.40%	-	-
Horiz. %	28.72%	38.30%	57.45%	114.89%	92.55%	123.40%	100.00%	-
NAPS	2.04	2.31	2.11	2.03	2.01	1.86	1.78	9.48%
YoY %	-11.69%	9.48%	3.94%	1.00%	8.06%	4.49%	-	-
Horiz. %	114.61%	129.78%	118.54%	114.04%	112.92%	104.49%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,965,537
RPS	55.42	57.70	55.09	49.15	54.11	54.77	55.92	-0.59%
YoY %	-3.95%	4.74%	12.09%	-9.17%	-1.21%	-2.06%	-	-
Horiz. %	99.11%	103.18%	98.52%	87.89%	96.76%	97.94%	100.00%	-
EPS	-4.31	3.59	3.97	5.67	7.80	9.46	10.40	-
YoY %	-220.06%	-9.57%	-29.98%	-27.31%	-17.55%	-9.04%	-	-
Horiz. %	-41.44%	34.52%	38.17%	54.52%	75.00%	90.96%	100.00%	-
DPS	0.44	0.59	0.88	1.75	1.42	1.89	1.53	-56.33%
YoY %	-25.42%	-32.95%	-49.71%	23.24%	-24.87%	23.53%	-	-
Horiz. %	28.76%	38.56%	57.52%	114.38%	92.81%	123.53%	100.00%	-
NAPS	0.6632	0.751	0.6855	0.659	0.6549	0.6064	0.5805	9.25%
YoY %	-11.69%	9.56%	4.02%	0.63%	8.00%	4.46%	-	-
Horiz. %	114.25%	129.37%	118.09%	113.52%	112.82%	104.46%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	-
Price	1.88	2.11	2.45	2.66	2.67	3.41	4.31	-
P/RPS	1.10	1.19	1.44	1.76	1.61	2.03	2.51	-42.21%
YoY %	-7.56%	-17.36%	-18.18%	9.32%	-20.69%	-19.12%	-	-
Horiz. %	43.82%	47.41%	57.37%	70.12%	64.14%	80.88%	100.00%	-
P/EPS	-14.19	19.11	20.05	15.22	11.16	11.75	13.52	-
YoY %	-174.25%	-4.69%	31.73%	36.38%	-5.02%	-13.09%	-	-
Horiz. %	-104.96%	141.35%	148.30%	112.57%	82.54%	86.91%	100.00%	-
EY	-7.05	5.23	4.99	6.57	8.96	8.51	7.40	-
YoY %	-234.80%	4.81%	-24.05%	-26.67%	5.29%	15.00%	-	-
Horiz. %	-95.27%	70.68%	67.43%	88.78%	121.08%	115.00%	100.00%	-
DY	0.72	0.85	1.10	2.03	1.63	1.70	1.09	-24.09%
YoY %	-15.29%	-22.73%	-45.81%	24.54%	-4.12%	55.96%	-	-
Horiz. %	66.06%	77.98%	100.92%	186.24%	149.54%	155.96%	100.00%	-
P/NAPS	0.92	0.91	1.16	1.31	1.33	1.83	2.42	-47.42%
YoY %	1.10%	-21.55%	-11.45%	-1.50%	-27.32%	-24.38%	-	-
Horiz. %	38.02%	37.60%	47.93%	54.13%	54.96%	75.62%	100.00%	-

	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	25/03/16	22/12/15	15/09/15	15/06/15	24/03/15	09/12/14	25/09/14	-
Price	1.91	1.71	1.87	2.42	2.30	2.45	4.13	-
P/RPS	1.12	0.96	1.10	1.60	1.38	1.46	2.41	-39.91%
YoY %	16.67%	-12.73%	-31.25%	15.94%	-5.48%	-39.42%	-	-
Horiz. %	46.47%	39.83%	45.64%	66.39%	57.26%	60.58%	100.00%	-
P/EPS	-14.42	15.49	15.30	13.84	9.61	8.44	12.95	-
YoY %	-193.09%	1.24%	10.55%	44.02%	13.86%	-34.83%	-	-
Horiz. %	-111.35%	119.61%	118.15%	106.87%	74.21%	65.17%	100.00%	-
EY	-6.94	6.46	6.53	7.22	10.40	11.84	7.72	-
YoY %	-207.43%	-1.07%	-9.56%	-30.58%	-12.16%	53.37%	-	-
Horiz. %	-89.90%	83.68%	84.59%	93.52%	134.72%	153.37%	100.00%	-
DY	0.71	1.05	1.44	2.23	1.89	2.37	1.14	-27.00%
YoY %	-32.38%	-27.08%	-35.43%	17.99%	-20.25%	107.89%	-	-
Horiz. %	62.28%	92.11%	126.32%	195.61%	165.79%	207.89%	100.00%	-
P/NAPS	0.94	0.74	0.89	1.19	1.14	1.32	2.32	-45.15%
YoY %	27.03%	-16.85%	-25.21%	4.39%	-13.64%	-43.10%	-	-
Horiz. %	40.52%	31.90%	38.36%	51.29%	49.14%	56.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos