[SAPNRG] QoQ Cumulative 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- 9.91%
YoY- 31.82%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 7,952,494 5,061,698 2,258,170 9,943,019 7,548,553 5,138,350 2,443,568 119.13%
PBT 595,497 397,477 336,340 1,615,962 1,576,682 1,165,701 639,014 -4.58%
Tax -100,058 -31,982 -75,118 -182,502 -272,388 -209,462 -128,902 -15.49%
NP 495,439 365,495 261,222 1,433,460 1,304,294 956,239 510,112 -1.92%
-
NP to SH 494,634 364,780 260,694 1,432,752 1,303,618 955,218 509,420 -1.93%
-
Tax Rate 16.80% 8.05% 22.33% 11.29% 17.28% 17.97% 20.17% -
Total Cost 7,457,055 4,696,203 1,996,948 8,509,559 6,244,259 4,182,111 1,933,456 145.33%
-
Net Worth 13,799,571 12,597,148 12,110,041 12,034,398 11,143,058 10,666,800 10,607,922 19.11%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 80,646 80,597 80,534 260,445 260,603 140,825 140,839 -30.97%
Div Payout % 16.30% 22.09% 30.89% 18.18% 19.99% 14.74% 27.65% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 13,799,571 12,597,148 12,110,041 12,034,398 11,143,058 10,666,800 10,607,922 19.11%
NOSH 5,973,840 5,970,212 5,965,537 5,987,262 5,990,891 5,992,584 5,993,176 -0.21%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.23% 7.22% 11.57% 14.42% 17.28% 18.61% 20.88% -
ROE 3.58% 2.90% 2.15% 11.91% 11.70% 8.96% 4.80% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 133.12 84.78 37.85 166.07 126.00 85.75 40.77 119.61%
EPS 8.28 6.11 4.37 23.93 21.76 15.94 8.50 -1.72%
DPS 1.35 1.35 1.35 4.35 4.35 2.35 2.35 -30.82%
NAPS 2.31 2.11 2.03 2.01 1.86 1.78 1.77 19.36%
Adjusted Per Share Value based on latest NOSH - 5,978,379
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 43.15 27.46 12.25 53.95 40.95 27.88 13.26 119.12%
EPS 2.68 1.98 1.41 7.77 7.07 5.18 2.76 -1.93%
DPS 0.44 0.44 0.44 1.41 1.41 0.76 0.76 -30.46%
NAPS 0.7487 0.6835 0.657 0.6529 0.6046 0.5787 0.5755 19.11%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
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 1.59 2.89 7.03 1.61 2.71 5.03 10.57 -71.61%
P/EPS 25.48 40.10 60.87 11.16 15.67 27.04 50.71 -36.71%
EY 3.92 2.49 1.64 8.96 6.38 3.70 1.97 58.00%
DY 0.64 0.55 0.51 1.63 1.28 0.55 0.55 10.60%
P/NAPS 0.91 1.16 1.31 1.33 1.83 2.42 2.44 -48.09%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
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 1.28 2.21 6.39 1.38 1.94 4.82 10.62 -75.50%
P/EPS 20.65 30.61 55.38 9.61 11.26 25.91 50.94 -45.13%
EY 4.84 3.27 1.81 10.40 8.88 3.86 1.96 82.39%
DY 0.79 0.72 0.56 1.89 1.78 0.57 0.54 28.78%
P/NAPS 0.74 0.89 1.19 1.14 1.32 2.32 2.45 -54.88%

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