[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

FS Q4 - 31 Jan 2015.pdf

Latest QR

Upcoming QR

SAPNRG's Result

SAPNRG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Annualized Quarter Result
Revenue	10,603,325	10,123,396	9,032,680	9,943,019	10,064,737	10,276,700	9,774,272	5.56%
YoY %	4.74%	12.08%	-9.16%	-1.21%	-2.06%	5.14%	-	-
Horiz. %	108.48%	103.57%	92.41%	101.73%	102.97%	105.14%	100.00%	-
PBT	793,996	794,954	1,345,360	1,615,962	2,102,242	2,331,402	2,556,056	-54.03%
YoY %	-0.12%	-40.91%	-16.75%	-23.13%	-9.83%	-8.79%	-	-
Horiz. %	31.06%	31.10%	52.63%	63.22%	82.25%	91.21%	100.00%	-
Tax	-133,410	-63,964	-300,472	-182,502	-363,184	-418,924	-515,608	-59.29%
YoY %	-108.57%	78.71%	-64.64%	49.75%	13.31%	18.75%	-	-
Horiz. %	25.87%	12.41%	58.28%	35.40%	70.44%	81.25%	100.00%	-
NP	660,585	730,990	1,044,888	1,433,460	1,739,058	1,912,478	2,040,448	-52.75%
YoY %	-9.63%	-30.04%	-27.11%	-17.57%	-9.07%	-6.27%	-	-
Horiz. %	32.37%	35.82%	51.21%	70.25%	85.23%	93.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	659,512	729,560	1,042,776	1,432,752	1,738,157	1,910,436	2,037,680	-52.76%
YoY %	-9.60%	-30.04%	-27.22%	-17.57%	-9.02%	-6.24%	-	-
Horiz. %	32.37%	35.80%	51.17%	70.31%	85.30%	93.76%	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%	20.17%	-
YoY %	108.70%	-63.95%	97.79%	-34.66%	-3.84%	-10.91%	-	-
Horiz. %	83.29%	39.91%	110.71%	55.97%	85.67%	89.09%	100.00%	-
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%
YoY %	5.86%	17.58%	-6.13%	2.21%	-0.46%	8.15%	-	-
Horiz. %	128.56%	121.45%	103.28%	110.03%	107.65%	108.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	9.55%	4.02%	0.63%	8.00%	4.46%	0.56%	-	-
Horiz. %	130.09%	118.75%	114.16%	113.45%	105.04%	100.56%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Dividend
Div	107,529	161,195	322,139	260,445	347,471	281,651	563,358	-66.74%
YoY %	-33.29%	-49.96%	23.69%	-25.05%	23.37%	-50.00%	-	-
Horiz. %	19.09%	28.61%	57.18%	46.23%	61.68%	50.00%	100.00%	-
Div Payout %	16.30%	22.09%	30.89%	18.18%	19.99%	14.74%	27.65%	-
YoY %	-26.21%	-28.49%	69.91%	-9.05%	35.62%	-46.69%	-	-
Horiz. %	58.95%	79.89%	111.72%	65.75%	72.30%	53.31%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Equity
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%
YoY %	9.55%	4.02%	0.63%	8.00%	4.46%	0.56%	-	-
Horiz. %	130.09%	118.75%	114.16%	113.45%	105.04%	100.56%	100.00%	-
NOSH	5,973,840	5,970,212	5,965,537	5,987,262	5,990,891	5,992,584	5,993,176	-0.21%
YoY %	0.06%	0.08%	-0.36%	-0.06%	-0.03%	-0.01%	-	-
Horiz. %	99.68%	99.62%	99.54%	99.90%	99.96%	99.99%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Ratio Analysis
NP Margin	6.23%	7.22%	11.57%	14.42%	17.28%	18.61%	20.88%	-
YoY %	-13.71%	-37.60%	-19.76%	-16.55%	-7.15%	-10.87%	-	-
Horiz. %	29.84%	34.58%	55.41%	69.06%	82.76%	89.13%	100.00%	-
ROE	4.78%	5.79%	8.61%	11.91%	15.60%	17.91%	19.21%	-
YoY %	-17.44%	-32.75%	-27.71%	-23.65%	-12.90%	-6.77%	-	-
Horiz. %	24.88%	30.14%	44.82%	62.00%	81.21%	93.23%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Per Share
RPS	177.50	169.57	151.41	166.07	168.00	171.49	163.09	5.79%
YoY %	4.68%	11.99%	-8.83%	-1.15%	-2.04%	5.15%	-	-
Horiz. %	108.84%	103.97%	92.84%	101.83%	103.01%	105.15%	100.00%	-
EPS	11.04	12.22	17.48	23.93	29.01	31.88	34.00	-52.66%
YoY %	-9.66%	-30.09%	-26.95%	-17.51%	-9.00%	-6.24%	-	-
Horiz. %	32.47%	35.94%	51.41%	70.38%	85.32%	93.76%	100.00%	-
DPS	1.80	2.70	5.40	4.35	5.80	4.70	9.40	-66.67%
YoY %	-33.33%	-50.00%	24.14%	-25.00%	23.40%	-50.00%	-	-
Horiz. %	19.15%	28.72%	57.45%	46.28%	61.70%	50.00%	100.00%	-
NAPS	2.31	2.11	2.03	2.01	1.86	1.78	1.77	19.36%
YoY %	9.48%	3.94%	1.00%	8.06%	4.49%	0.56%	-	-
Horiz. %	130.51%	119.21%	114.69%	113.56%	105.08%	100.56%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,978,379
RPS	57.53	54.92	49.01	53.95	54.61	55.76	53.03	5.56%
YoY %	4.75%	12.06%	-9.16%	-1.21%	-2.06%	5.15%	-	-
Horiz. %	108.49%	103.56%	92.42%	101.73%	102.98%	105.15%	100.00%	-
EPS	3.58	3.96	5.66	7.77	9.43	10.37	11.06	-52.75%
YoY %	-9.60%	-30.04%	-27.16%	-17.60%	-9.06%	-6.24%	-	-
Horiz. %	32.37%	35.80%	51.18%	70.25%	85.26%	93.76%	100.00%	-
DPS	0.58	0.87	1.75	1.41	1.89	1.53	3.06	-66.90%
YoY %	-33.33%	-50.29%	24.11%	-25.40%	23.53%	-50.00%	-	-
Horiz. %	18.95%	28.43%	57.19%	46.08%	61.76%	50.00%	100.00%	-
NAPS	0.7487	0.6835	0.657	0.6529	0.6046	0.5787	0.5755	19.11%
YoY %	9.54%	4.03%	0.63%	7.99%	4.48%	0.56%	-	-
Horiz. %	130.10%	118.77%	114.16%	113.45%	105.06%	100.56%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-17.36%	-18.18%	9.32%	-20.69%	-19.12%	-4.92%	-	-
Horiz. %	45.08%	54.55%	66.67%	60.98%	76.89%	95.08%	100.00%	-
P/EPS	19.11	20.05	15.22	11.16	11.75	13.52	12.68	31.35%
YoY %	-4.69%	31.73%	36.38%	-5.02%	-13.09%	6.62%	-	-
Horiz. %	150.71%	158.12%	120.03%	88.01%	92.67%	106.62%	100.00%	-
EY	5.23	4.99	6.57	8.96	8.51	7.40	7.89	-23.91%
YoY %	4.81%	-24.05%	-26.67%	5.29%	15.00%	-6.21%	-	-
Horiz. %	66.29%	63.24%	83.27%	113.56%	107.86%	93.79%	100.00%	-
DY	0.85	1.10	2.03	1.63	1.70	1.09	2.18	-46.53%
YoY %	-22.73%	-45.81%	24.54%	-4.12%	55.96%	-50.00%	-	-
Horiz. %	38.99%	50.46%	93.12%	74.77%	77.98%	50.00%	100.00%	-
P/NAPS	0.91	1.16	1.31	1.33	1.83	2.42	2.44	-48.09%
YoY %	-21.55%	-11.45%	-1.50%	-27.32%	-24.38%	-0.82%	-	-
Horiz. %	37.30%	47.54%	53.69%	54.51%	75.00%	99.18%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-12.73%	-31.25%	15.94%	-5.48%	-39.42%	-9.06%	-	-
Horiz. %	36.23%	41.51%	60.38%	52.08%	55.09%	90.94%	100.00%	-
P/EPS	15.49	15.30	13.84	9.61	8.44	12.95	12.74	13.87%
YoY %	1.24%	10.55%	44.02%	13.86%	-34.83%	1.65%	-	-
Horiz. %	121.59%	120.09%	108.63%	75.43%	66.25%	101.65%	100.00%	-
EY	6.46	6.53	7.22	10.40	11.84	7.72	7.85	-12.15%
YoY %	-1.07%	-9.56%	-30.58%	-12.16%	53.37%	-1.66%	-	-
Horiz. %	82.29%	83.18%	91.97%	132.48%	150.83%	98.34%	100.00%	-
DY	1.05	1.44	2.23	1.89	2.37	1.14	2.17	-38.28%
YoY %	-27.08%	-35.43%	17.99%	-20.25%	107.89%	-47.47%	-	-
Horiz. %	48.39%	66.36%	102.76%	87.10%	109.22%	52.53%	100.00%	-
P/NAPS	0.74	0.89	1.19	1.14	1.32	2.32	2.45	-54.88%
YoY %	-16.85%	-25.21%	4.39%	-13.64%	-43.10%	-5.31%	-	-
Horiz. %	30.20%	36.33%	48.57%	46.53%	53.88%	94.69%	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