[SAPNRG] QoQ Annualized Quarter 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- -6.24%

YoY- 89.48%

Quarter Report

SAPNRG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Annualized Quarter Result
Revenue	9,032,680	9,943,019	10,064,737	10,276,700	9,774,272	8,378,776	8,659,420	2.86%
YoY %	-9.16%	-1.21%	-2.06%	5.14%	16.66%	-3.24%	-	-
Horiz. %	104.31%	114.82%	116.23%	118.68%	112.87%	96.76%	100.00%	-
PBT	1,345,360	1,615,962	2,102,242	2,331,402	2,556,056	1,207,757	1,244,777	5.33%
YoY %	-16.75%	-23.13%	-9.83%	-8.79%	111.64%	-2.97%	-	-
Horiz. %	108.08%	129.82%	168.89%	187.29%	205.34%	97.03%	100.00%	-
Tax	-300,472	-182,502	-363,184	-418,924	-515,608	-84,060	-195,632	33.22%
YoY %	-64.64%	49.75%	13.31%	18.75%	-513.38%	57.03%	-	-
Horiz. %	153.59%	93.29%	185.65%	214.14%	263.56%	42.97%	100.00%	-
NP	1,044,888	1,433,460	1,739,058	1,912,478	2,040,448	1,123,697	1,049,145	-0.27%
YoY %	-27.11%	-17.57%	-9.07%	-6.27%	81.58%	7.11%	-	-
Horiz. %	99.59%	136.63%	165.76%	182.29%	194.49%	107.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,042,776	1,432,752	1,738,157	1,910,436	2,037,680	1,086,914	999,574	2.86%
YoY %	-27.22%	-17.57%	-9.02%	-6.24%	87.47%	8.74%	-	-
Horiz. %	104.32%	143.34%	173.89%	191.13%	203.85%	108.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.33%	11.29%	17.28%	17.97%	20.17%	6.96%	15.72%	-
YoY %	97.79%	-34.66%	-3.84%	-10.91%	189.80%	-55.73%	-	-
Horiz. %	142.05%	71.82%	109.92%	114.31%	128.31%	44.27%	100.00%	-
Total Cost	7,987,792	8,509,559	8,325,678	8,364,222	7,733,824	7,255,079	7,610,274	3.28%
YoY %	-6.13%	2.21%	-0.46%	8.15%	6.60%	-4.67%	-	-
Horiz. %	104.96%	111.82%	109.40%	109.91%	101.62%	95.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,110,041	12,034,398	11,143,057	10,666,800	10,607,922	9,766,140	9,286,078	19.42%
YoY %	0.63%	8.00%	4.46%	0.56%	8.62%	5.17%	-	-
Horiz. %	130.41%	129.60%	120.00%	114.87%	114.23%	105.17%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Dividend
Div	322,139	260,445	347,471	281,651	563,358	-	-	-
YoY %	23.69%	-25.05%	23.37%	-50.00%	0.00%	-	-	-
Horiz. %	57.18%	46.23%	61.68%	50.00%	100.00%	-	-	-
Div Payout %	30.89%	18.18%	19.99%	14.74%	27.65%	-	-	-
YoY %	69.91%	-9.05%	35.62%	-46.69%	0.00%	-	-	-
Horiz. %	111.72%	65.75%	72.30%	53.31%	100.00%	-	-	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Equity
Net Worth	12,110,041	12,034,398	11,143,057	10,666,800	10,607,922	9,766,140	9,286,078	19.42%
YoY %	0.63%	8.00%	4.46%	0.56%	8.62%	5.17%	-	-
Horiz. %	130.41%	129.60%	120.00%	114.87%	114.23%	105.17%	100.00%	-
NOSH	5,965,537	5,987,262	5,990,891	5,992,584	5,993,176	5,744,788	5,662,243	3.54%
YoY %	-0.36%	-0.06%	-0.03%	-0.01%	4.32%	1.46%	-	-
Horiz. %	105.36%	105.74%	105.80%	105.83%	105.84%	101.46%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Ratio Analysis
NP Margin	11.57%	14.42%	17.28%	18.61%	20.88%	13.41%	12.12%	-
YoY %	-19.76%	-16.55%	-7.15%	-10.87%	55.70%	10.64%	-	-
Horiz. %	95.46%	118.98%	142.57%	153.55%	172.28%	110.64%	100.00%	-
ROE	8.61%	11.91%	15.60%	17.91%	19.21%	11.13%	10.76%	-
YoY %	-27.71%	-23.65%	-12.90%	-6.77%	72.60%	3.44%	-	-
Horiz. %	80.02%	110.69%	144.98%	166.45%	178.53%	103.44%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Per Share
RPS	151.41	166.07	168.00	171.49	163.09	145.85	152.93	-0.66%
YoY %	-8.83%	-1.15%	-2.04%	5.15%	11.82%	-4.63%	-	-
Horiz. %	99.01%	108.59%	109.85%	112.14%	106.64%	95.37%	100.00%	-
EPS	17.48	23.93	29.01	31.88	34.00	18.92	17.65	-0.64%
YoY %	-26.95%	-17.51%	-9.00%	-6.24%	79.70%	7.20%	-	-
Horiz. %	99.04%	135.58%	164.36%	180.62%	192.63%	107.20%	100.00%	-
DPS	5.40	4.35	5.80	4.70	9.40	0.00	0.00	-
YoY %	24.14%	-25.00%	23.40%	-50.00%	0.00%	0.00%	-	-
Horiz. %	57.45%	46.28%	61.70%	50.00%	100.00%	-	-	-
NAPS	2.03	2.01	1.86	1.78	1.77	1.70	1.64	15.32%
YoY %	1.00%	8.06%	4.49%	0.56%	4.12%	3.66%	-	-
Horiz. %	123.78%	122.56%	113.41%	108.54%	107.93%	103.66%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,991,908
RPS	49.15	54.11	54.77	55.92	53.19	45.60	47.12	2.85%
YoY %	-9.17%	-1.21%	-2.06%	5.13%	16.64%	-3.23%	-	-
Horiz. %	104.31%	114.83%	116.24%	118.68%	112.88%	96.77%	100.00%	-
EPS	5.67	7.80	9.46	10.40	11.09	5.91	5.44	2.80%
YoY %	-27.31%	-17.55%	-9.04%	-6.22%	87.65%	8.64%	-	-
Horiz. %	104.23%	143.38%	173.90%	191.18%	203.86%	108.64%	100.00%	-
DPS	1.75	1.42	1.89	1.53	3.07	0.00	0.00	-
YoY %	23.24%	-24.87%	23.53%	-50.16%	0.00%	0.00%	-	-
Horiz. %	57.00%	46.25%	61.56%	49.84%	100.00%	-	-	-
NAPS	0.659	0.6549	0.6064	0.5805	0.5773	0.5315	0.5053	19.42%
YoY %	0.63%	8.00%	4.46%	0.55%	8.62%	5.19%	-	-
Horiz. %	130.42%	129.61%	120.01%	114.88%	114.25%	105.19%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	30/01/14	31/10/13	-
Price	2.66	2.67	3.41	4.31	4.31	4.39	4.00	-
P/RPS	1.76	1.61	2.03	2.51	2.64	3.01	2.62	-23.35%
YoY %	9.32%	-20.69%	-19.12%	-4.92%	-12.29%	14.89%	-	-
Horiz. %	67.18%	61.45%	77.48%	95.80%	100.76%	114.89%	100.00%	-
P/EPS	15.22	11.16	11.75	13.52	12.68	23.20	22.66	-23.36%
YoY %	36.38%	-5.02%	-13.09%	6.62%	-45.34%	2.38%	-	-
Horiz. %	67.17%	49.25%	51.85%	59.66%	55.96%	102.38%	100.00%	-
EY	6.57	8.96	8.51	7.40	7.89	4.31	4.41	30.53%
YoY %	-26.67%	5.29%	15.00%	-6.21%	83.06%	-2.27%	-	-
Horiz. %	148.98%	203.17%	192.97%	167.80%	178.91%	97.73%	100.00%	-
DY	2.03	1.63	1.70	1.09	2.18	0.00	0.00	-
YoY %	24.54%	-4.12%	55.96%	-50.00%	0.00%	0.00%	-	-
Horiz. %	93.12%	74.77%	77.98%	50.00%	100.00%	-	-	-
P/NAPS	1.31	1.33	1.83	2.42	2.44	2.58	2.44	-34.01%
YoY %	-1.50%	-27.32%	-24.38%	-0.82%	-5.43%	5.74%	-	-
Horiz. %	53.69%	54.51%	75.00%	99.18%	100.00%	105.74%	100.00%	-

	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	31/01/14	31/10/13	CAGR
Price Multiplier on Announcement Date
Date	15/06/15	24/03/15	09/12/14	25/09/14	19/06/14	24/03/14	06/12/13	-
Price	2.42	2.30	2.45	4.13	4.33	4.30	4.38	-
P/RPS	1.60	1.38	1.46	2.41	2.65	2.95	2.86	-32.17%
YoY %	15.94%	-5.48%	-39.42%	-9.06%	-10.17%	3.15%	-	-
Horiz. %	55.94%	48.25%	51.05%	84.27%	92.66%	103.15%	100.00%	-
P/EPS	13.84	9.61	8.44	12.95	12.74	22.73	24.81	-32.30%
YoY %	44.02%	13.86%	-34.83%	1.65%	-43.95%	-8.38%	-	-
Horiz. %	55.78%	38.73%	34.02%	52.20%	51.35%	91.62%	100.00%	-
EY	7.22	10.40	11.84	7.72	7.85	4.40	4.03	47.66%
YoY %	-30.58%	-12.16%	53.37%	-1.66%	78.41%	9.18%	-	-
Horiz. %	179.16%	258.06%	293.80%	191.56%	194.79%	109.18%	100.00%	-
DY	2.23	1.89	2.37	1.14	2.17	0.00	0.00	-
YoY %	17.99%	-20.25%	107.89%	-47.47%	0.00%	0.00%	-	-
Horiz. %	102.76%	87.10%	109.22%	52.53%	100.00%	-	-	-
P/NAPS	1.19	1.14	1.32	2.32	2.45	2.53	2.67	-41.73%
YoY %	4.39%	-13.64%	-43.10%	-5.31%	-3.16%	-5.24%	-	-
Horiz. %	44.57%	42.70%	49.44%	86.89%	91.76%	94.76%	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