[SAPNRG] QoQ Annualized Quarter Result on 31-Jul-2016 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 0.89%
YoY- -38.98%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 7,078,284 7,651,323 7,784,672 7,233,558 7,765,776 10,184,031 10,603,325 -23.63%
PBT 417,544 385,248 680,702 622,548 498,476 -712,639 793,996 -34.87%
Tax -307,888 -179,084 -175,258 -179,212 -58,368 -78,806 -133,410 74.72%
NP 109,656 206,164 505,444 443,336 440,108 -791,445 660,585 -69.82%
-
NP to SH 110,132 208,316 507,514 445,152 441,244 -791,555 659,512 -69.70%
-
Tax Rate 73.74% 46.49% 25.75% 28.79% 11.71% - 16.80% -
Total Cost 6,968,628 7,445,159 7,279,228 6,790,222 7,325,668 10,975,476 9,942,740 -21.11%
-
Net Worth 12,819,915 13,060,299 12,583,484 12,259,533 11,806,258 12,186,959 13,799,571 -4.79%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - 59,636 - - - 80,649 107,529 -
Div Payout % - 28.63% - - - 0.00% 16.30% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 12,819,915 13,060,299 12,583,484 12,259,533 11,806,258 12,186,959 13,799,571 -4.79%
NOSH 5,992,000 5,992,000 5,992,155 5,951,229 5,962,756 5,974,000 5,973,840 0.20%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 1.55% 2.69% 6.49% 6.13% 5.67% -7.77% 6.23% -
ROE 0.86% 1.60% 4.03% 3.63% 3.74% -6.50% 4.78% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 118.71 128.30 131.15 121.55 130.24 170.47 177.50 -23.54%
EPS 1.84 3.50 8.53 7.48 7.40 -13.25 11.04 -69.74%
DPS 0.00 1.00 0.00 0.00 0.00 1.35 1.80 -
NAPS 2.15 2.19 2.12 2.06 1.98 2.04 2.31 -4.67%
Adjusted Per Share Value based on latest NOSH - 5,940,000
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 38.40 41.51 42.24 39.25 42.13 55.25 57.53 -23.64%
EPS 0.60 1.13 2.75 2.42 2.39 -4.29 3.58 -69.63%
DPS 0.00 0.32 0.00 0.00 0.00 0.44 0.58 -
NAPS 0.6955 0.7086 0.6827 0.6651 0.6406 0.6612 0.7487 -4.79%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 2.00 1.72 1.62 1.43 1.65 1.88 2.11 -
P/RPS 1.68 1.34 1.24 1.18 1.27 1.10 1.19 25.87%
P/EPS 108.28 49.24 18.95 19.12 22.30 -14.19 19.11 218.16%
EY 0.92 2.03 5.28 5.23 4.48 -7.05 5.23 -68.63%
DY 0.00 0.58 0.00 0.00 0.00 0.72 0.85 -
P/NAPS 0.93 0.79 0.76 0.69 0.83 0.92 0.91 1.46%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 19/06/17 31/03/17 08/12/16 28/09/16 28/06/16 25/03/16 22/12/15 -
Price 1.85 1.87 1.55 1.50 1.42 1.91 1.71 -
P/RPS 1.56 1.46 1.18 1.23 1.09 1.12 0.96 38.26%
P/EPS 100.16 53.53 18.13 20.05 19.19 -14.42 15.49 247.47%
EY 1.00 1.87 5.52 4.99 5.21 -6.94 6.46 -71.20%
DY 0.00 0.53 0.00 0.00 0.00 0.71 1.05 -
P/NAPS 0.86 0.85 0.73 0.73 0.72 0.94 0.74 10.54%

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