[SAPNRG] QoQ Annualized Quarter Result on 31-Oct-2016 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
08-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 14.01%
YoY- -23.05%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 6,851,558 7,078,284 7,651,323 7,784,672 7,233,558 7,765,776 10,184,031 -23.23%
PBT 276,286 417,544 385,248 680,702 622,548 498,476 -712,639 -
Tax -162,690 -307,888 -179,084 -175,258 -179,212 -58,368 -78,806 62.20%
NP 113,596 109,656 206,164 505,444 443,336 440,108 -791,445 -
-
NP to SH 112,922 110,132 208,316 507,514 445,152 441,244 -791,555 -
-
Tax Rate 58.88% 73.74% 46.49% 25.75% 28.79% 11.71% - -
Total Cost 6,737,962 6,968,628 7,445,159 7,279,228 6,790,222 7,325,668 10,975,476 -27.78%
-
Net Worth 12,597,904 12,819,915 13,060,299 12,583,484 12,259,533 11,806,258 12,186,959 2.23%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - 59,636 - - - 80,649 -
Div Payout % - - 28.63% - - - 0.00% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 12,597,904 12,819,915 13,060,299 12,583,484 12,259,533 11,806,258 12,186,959 2.23%
NOSH 5,992,000 5,992,000 5,992,000 5,992,155 5,951,229 5,962,756 5,974,000 0.20%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 1.66% 1.55% 2.69% 6.49% 6.13% 5.67% -7.77% -
ROE 0.90% 0.86% 1.60% 4.03% 3.63% 3.74% -6.50% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 115.30 118.71 128.30 131.15 121.55 130.24 170.47 -22.96%
EPS 1.90 1.84 3.50 8.53 7.48 7.40 -13.25 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.35 -
NAPS 2.12 2.15 2.19 2.12 2.06 1.98 2.04 2.59%
Adjusted Per Share Value based on latest NOSH - 5,992,155
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 37.17 38.40 41.51 42.24 39.25 42.13 55.25 -23.23%
EPS 0.61 0.60 1.13 2.75 2.42 2.39 -4.29 -
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.44 -
NAPS 0.6835 0.6955 0.7086 0.6827 0.6651 0.6406 0.6612 2.23%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.54 2.00 1.72 1.62 1.43 1.65 1.88 -
P/RPS 1.34 1.68 1.34 1.24 1.18 1.27 1.10 14.07%
P/EPS 81.04 108.28 49.24 18.95 19.12 22.30 -14.19 -
EY 1.23 0.92 2.03 5.28 5.23 4.48 -7.05 -
DY 0.00 0.00 0.58 0.00 0.00 0.00 0.72 -
P/NAPS 0.73 0.93 0.79 0.76 0.69 0.83 0.92 -14.30%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 19/06/17 31/03/17 08/12/16 28/09/16 28/06/16 25/03/16 -
Price 1.61 1.85 1.87 1.55 1.50 1.42 1.91 -
P/RPS 1.40 1.56 1.46 1.18 1.23 1.09 1.12 16.05%
P/EPS 84.72 100.16 53.53 18.13 20.05 19.19 -14.42 -
EY 1.18 1.00 1.87 5.52 4.99 5.21 -6.94 -
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.71 -
P/NAPS 0.76 0.86 0.85 0.73 0.73 0.72 0.94 -13.22%

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