[SAPNRG] QoQ Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
24-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 8.74%
YoY- 107.19%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 10,064,737 10,276,700 9,774,272 8,378,776 8,659,420 8,225,806 6,490,088 33.87%
PBT 2,102,242 2,331,402 2,556,056 1,207,757 1,244,777 1,219,260 637,964 120.96%
Tax -363,184 -418,924 -515,608 -84,060 -195,632 -139,172 -123,396 104.97%
NP 1,739,058 1,912,478 2,040,448 1,123,697 1,049,145 1,080,088 514,568 124.70%
-
NP to SH 1,738,157 1,910,436 2,037,680 1,086,914 999,574 1,008,250 374,672 177.38%
-
Tax Rate 17.28% 17.97% 20.17% 6.96% 15.72% 11.41% 19.34% -
Total Cost 8,325,678 8,364,222 7,733,824 7,255,079 7,610,274 7,145,718 5,975,520 24.67%
-
Net Worth 11,143,057 10,666,800 10,607,922 9,766,140 9,286,078 9,590,963 9,246,712 13.20%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 347,471 281,651 563,358 - - - - -
Div Payout % 19.99% 14.74% 27.65% - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 11,143,057 10,666,800 10,607,922 9,766,140 9,286,078 9,590,963 9,246,712 13.20%
NOSH 5,990,891 5,992,584 5,993,176 5,744,788 5,662,243 5,994,352 6,004,359 -0.14%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 17.28% 18.61% 20.88% 13.41% 12.12% 13.13% 7.93% -
ROE 15.60% 17.91% 19.21% 11.13% 10.76% 10.51% 4.05% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 168.00 171.49 163.09 145.85 152.93 137.23 108.09 34.07%
EPS 29.01 31.88 34.00 18.92 17.65 16.82 6.24 177.77%
DPS 5.80 4.70 9.40 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.78 1.77 1.70 1.64 1.60 1.54 13.37%
Adjusted Per Share Value based on latest NOSH - 5,989,946
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 54.61 55.76 53.03 45.46 46.98 44.63 35.21 33.88%
EPS 9.43 10.37 11.06 5.90 5.42 5.47 2.03 177.62%
DPS 1.89 1.53 3.06 0.00 0.00 0.00 0.00 -
NAPS 0.6046 0.5787 0.5755 0.5299 0.5038 0.5204 0.5017 13.20%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 3.41 4.31 4.31 4.39 4.00 3.86 3.18 -
P/RPS 2.03 2.51 2.64 3.01 2.62 2.81 2.94 -21.82%
P/EPS 11.75 13.52 12.68 23.20 22.66 22.95 50.96 -62.29%
EY 8.51 7.40 7.89 4.31 4.41 4.36 1.96 165.43%
DY 1.70 1.09 2.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.42 2.44 2.58 2.44 2.41 2.06 -7.56%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 09/12/14 25/09/14 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 -
Price 2.45 4.13 4.33 4.30 4.38 3.69 4.09 -
P/RPS 1.46 2.41 2.65 2.95 2.86 2.69 3.78 -46.87%
P/EPS 8.44 12.95 12.74 22.73 24.81 21.94 65.54 -74.40%
EY 11.84 7.72 7.85 4.40 4.03 4.56 1.53 289.78%
DY 2.37 1.14 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 2.32 2.45 2.53 2.67 2.31 2.66 -37.24%

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