[SAPNRG] QoQ Annualized Quarter Result on 31-Jan-2015 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- -17.57%
YoY- 31.82%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 10,603,325 10,123,396 9,032,680 9,943,019 10,064,737 10,276,700 9,774,272 5.56%
PBT 793,996 794,954 1,345,360 1,615,962 2,102,242 2,331,402 2,556,056 -54.03%
Tax -133,410 -63,964 -300,472 -182,502 -363,184 -418,924 -515,608 -59.29%
NP 660,585 730,990 1,044,888 1,433,460 1,739,058 1,912,478 2,040,448 -52.75%
-
NP to SH 659,512 729,560 1,042,776 1,432,752 1,738,157 1,910,436 2,037,680 -52.76%
-
Tax Rate 16.80% 8.05% 22.33% 11.29% 17.28% 17.97% 20.17% -
Total Cost 9,942,740 9,392,406 7,987,792 8,509,559 8,325,678 8,364,222 7,733,824 18.17%
-
Net Worth 13,799,571 12,597,148 12,110,041 12,034,398 11,143,057 10,666,800 10,607,922 19.11%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 107,529 161,195 322,139 260,445 347,471 281,651 563,358 -66.74%
Div Payout % 16.30% 22.09% 30.89% 18.18% 19.99% 14.74% 27.65% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 13,799,571 12,597,148 12,110,041 12,034,398 11,143,057 10,666,800 10,607,922 19.11%
NOSH 5,973,840 5,970,212 5,965,537 5,987,262 5,990,891 5,992,584 5,993,176 -0.21%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.23% 7.22% 11.57% 14.42% 17.28% 18.61% 20.88% -
ROE 4.78% 5.79% 8.61% 11.91% 15.60% 17.91% 19.21% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 177.50 169.57 151.41 166.07 168.00 171.49 163.09 5.79%
EPS 11.04 12.22 17.48 23.93 29.01 31.88 34.00 -52.66%
DPS 1.80 2.70 5.40 4.35 5.80 4.70 9.40 -66.67%
NAPS 2.31 2.11 2.03 2.01 1.86 1.78 1.77 19.36%
Adjusted Per Share Value based on latest NOSH - 5,978,379
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 57.70 55.09 49.15 54.11 54.77 55.92 53.19 5.56%
EPS 3.59 3.97 5.67 7.80 9.46 10.40 11.09 -52.75%
DPS 0.59 0.88 1.75 1.42 1.89 1.53 3.07 -66.59%
NAPS 0.751 0.6855 0.659 0.6549 0.6064 0.5805 0.5773 19.11%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.11 2.45 2.66 2.67 3.41 4.31 4.31 -
P/RPS 1.19 1.44 1.76 1.61 2.03 2.51 2.64 -41.12%
P/EPS 19.11 20.05 15.22 11.16 11.75 13.52 12.68 31.35%
EY 5.23 4.99 6.57 8.96 8.51 7.40 7.89 -23.91%
DY 0.85 1.10 2.03 1.63 1.70 1.09 2.18 -46.53%
P/NAPS 0.91 1.16 1.31 1.33 1.83 2.42 2.44 -48.09%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 22/12/15 15/09/15 15/06/15 24/03/15 09/12/14 25/09/14 19/06/14 -
Price 1.71 1.87 2.42 2.30 2.45 4.13 4.33 -
P/RPS 0.96 1.10 1.60 1.38 1.46 2.41 2.65 -49.08%
P/EPS 15.49 15.30 13.84 9.61 8.44 12.95 12.74 13.87%
EY 6.46 6.53 7.22 10.40 11.84 7.72 7.85 -12.15%
DY 1.05 1.44 2.23 1.89 2.37 1.14 2.17 -38.28%
P/NAPS 0.74 0.89 1.19 1.14 1.32 2.32 2.45 -54.88%

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