[SAPNRG] QoQ Cumulative 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- 87.51%
YoY- 89.48%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 2,258,170 9,943,019 7,548,553 5,138,350 2,443,568 8,378,776 6,494,565 -50.64%
PBT 336,340 1,615,962 1,576,682 1,165,701 639,014 1,207,757 933,583 -49.46%
Tax -75,118 -182,502 -272,388 -209,462 -128,902 -84,060 -146,724 -36.08%
NP 261,222 1,433,460 1,304,294 956,239 510,112 1,123,697 786,859 -52.15%
-
NP to SH 260,694 1,432,752 1,303,618 955,218 509,420 1,086,914 749,681 -50.64%
-
Tax Rate 22.33% 11.29% 17.28% 17.97% 20.17% 6.96% 15.72% -
Total Cost 1,996,948 8,509,559 6,244,259 4,182,111 1,933,456 7,255,079 5,707,706 -50.44%
-
Net Worth 12,110,041 12,034,398 11,143,058 10,666,800 10,607,922 9,766,140 9,286,078 19.42%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 80,534 260,445 260,603 140,825 140,839 - - -
Div Payout % 30.89% 18.18% 19.99% 14.74% 27.65% - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 12,110,041 12,034,398 11,143,058 10,666,800 10,607,922 9,766,140 9,286,078 19.42%
NOSH 5,965,537 5,987,262 5,990,891 5,992,584 5,993,176 5,744,788 5,662,243 3.54%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 11.57% 14.42% 17.28% 18.61% 20.88% 13.41% 12.12% -
ROE 2.15% 11.91% 11.70% 8.96% 4.80% 11.13% 8.07% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 37.85 166.07 126.00 85.75 40.77 145.85 114.70 -52.34%
EPS 4.37 23.93 21.76 15.94 8.50 18.92 13.24 -52.33%
DPS 1.35 4.35 4.35 2.35 2.35 0.00 0.00 -
NAPS 2.03 2.01 1.86 1.78 1.77 1.70 1.64 15.32%
Adjusted Per Share Value based on latest NOSH - 5,991,908
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 12.25 53.95 40.95 27.88 13.26 45.46 35.24 -50.65%
EPS 1.41 7.77 7.07 5.18 2.76 5.90 4.07 -50.76%
DPS 0.44 1.41 1.41 0.76 0.76 0.00 0.00 -
NAPS 0.657 0.6529 0.6046 0.5787 0.5755 0.5299 0.5038 19.42%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
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 7.03 1.61 2.71 5.03 10.57 3.01 3.49 59.70%
P/EPS 60.87 11.16 15.67 27.04 50.71 23.20 30.21 59.73%
EY 1.64 8.96 6.38 3.70 1.97 4.31 3.31 -37.46%
DY 0.51 1.63 1.28 0.55 0.55 0.00 0.00 -
P/NAPS 1.31 1.33 1.83 2.42 2.44 2.58 2.44 -34.01%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
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 6.39 1.38 1.94 4.82 10.62 2.95 3.82 41.04%
P/EPS 55.38 9.61 11.26 25.91 50.94 22.73 33.08 41.12%
EY 1.81 10.40 8.88 3.86 1.96 4.40 3.02 -28.98%
DY 0.56 1.89 1.78 0.57 0.54 0.00 0.00 -
P/NAPS 1.19 1.14 1.32 2.32 2.45 2.53 2.67 -41.73%

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