[SAPNRG] QoQ Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
06-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -0.86%
YoY- 87.09%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 10,276,700 9,774,272 8,378,776 8,659,420 8,225,806 6,490,088 6,912,414 30.35%
PBT 2,331,402 2,556,056 1,207,757 1,244,777 1,219,260 637,964 829,750 99.49%
Tax -418,924 -515,608 -84,060 -195,632 -139,172 -123,396 -165,969 85.69%
NP 1,912,478 2,040,448 1,123,697 1,049,145 1,080,088 514,568 663,781 102.87%
-
NP to SH 1,910,436 2,037,680 1,086,914 999,574 1,008,250 374,672 524,596 137.26%
-
Tax Rate 17.97% 20.17% 6.96% 15.72% 11.41% 19.34% 20.00% -
Total Cost 8,364,222 7,733,824 7,255,079 7,610,274 7,145,718 5,975,520 6,248,633 21.52%
-
Net Worth 10,666,800 10,607,922 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 41.33%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 281,651 563,358 - - - - - -
Div Payout % 14.74% 27.65% - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 10,666,800 10,607,922 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 41.33%
NOSH 5,992,584 5,993,176 5,744,788 5,662,243 5,994,352 6,004,359 5,005,687 12.78%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 18.61% 20.88% 13.41% 12.12% 13.13% 7.93% 9.60% -
ROE 17.91% 19.21% 11.13% 10.76% 10.51% 4.05% 8.25% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 171.49 163.09 145.85 152.93 137.23 108.09 138.09 15.58%
EPS 31.88 34.00 18.92 17.65 16.82 6.24 10.48 110.37%
DPS 4.70 9.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.77 1.70 1.64 1.60 1.54 1.27 25.31%
Adjusted Per Share Value based on latest NOSH - 5,989,170
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 55.92 53.19 45.60 47.12 44.76 35.32 37.62 30.34%
EPS 10.40 11.09 5.91 5.44 5.49 2.04 2.85 137.58%
DPS 1.53 3.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5805 0.5773 0.5315 0.5053 0.5219 0.5032 0.346 41.32%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 4.31 4.31 4.39 4.00 3.86 3.18 2.92 -
P/RPS 2.51 2.64 3.01 2.62 2.81 2.94 2.11 12.30%
P/EPS 13.52 12.68 23.20 22.66 22.95 50.96 27.86 -38.32%
EY 7.40 7.89 4.31 4.41 4.36 1.96 3.59 62.18%
DY 1.09 2.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.44 2.58 2.44 2.41 2.06 2.30 3.45%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 21/03/13 -
Price 4.13 4.33 4.30 4.38 3.69 4.09 3.04 -
P/RPS 2.41 2.65 2.95 2.86 2.69 3.78 2.20 6.28%
P/EPS 12.95 12.74 22.73 24.81 21.94 65.54 29.01 -41.67%
EY 7.72 7.85 4.40 4.03 4.56 1.53 3.45 71.33%
DY 1.14 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.45 2.53 2.67 2.31 2.66 2.39 -1.96%

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