[SAPNRG] QoQ Quarter Result on 31-Jan-2014 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
24-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 37.33%
YoY- 172.2%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 2,410,203 2,694,782 2,443,568 1,884,211 2,381,662 2,490,381 1,622,522 30.09%
PBT 410,981 526,687 639,014 274,174 323,952 450,139 159,491 87.63%
Tax -62,926 -80,560 -128,902 62,664 -77,137 -38,737 -30,849 60.63%
NP 348,055 446,127 510,112 336,838 246,815 411,402 128,642 93.81%
-
NP to SH 348,400 445,798 509,420 337,234 245,556 410,457 93,668 139.48%
-
Tax Rate 15.31% 15.30% 20.17% -22.86% 23.81% 8.61% 19.34% -
Total Cost 2,062,148 2,248,655 1,933,456 1,547,373 2,134,847 2,078,979 1,493,880 23.90%
-
Net Worth 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 13.27%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 119,931 - 140,839 - - - - -
Div Payout % 34.42% - 27.65% - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 13.27%
NOSH 5,996,557 5,991,908 5,993,176 5,989,946 5,989,170 5,992,073 6,004,359 -0.08%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 14.44% 16.56% 20.88% 17.88% 10.36% 16.52% 7.93% -
ROE 3.12% 4.18% 4.80% 3.31% 2.50% 4.28% 1.01% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 40.19 44.97 40.77 31.46 39.77 41.56 27.02 30.20%
EPS 5.81 7.44 8.50 5.63 4.10 6.85 1.56 139.69%
DPS 2.00 0.00 2.35 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.78 1.77 1.70 1.64 1.60 1.54 13.37%
Adjusted Per Share Value based on latest NOSH - 5,989,946
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 13.08 14.62 13.26 10.22 12.92 13.51 8.80 30.14%
EPS 1.89 2.42 2.76 1.83 1.33 2.23 0.51 138.90%
DPS 0.65 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.6051 0.5787 0.5755 0.5525 0.5329 0.5202 0.5017 13.26%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 3.41 4.31 4.31 4.39 4.00 3.86 3.18 -
P/RPS 8.48 9.58 10.57 13.96 10.06 9.29 11.77 -19.58%
P/EPS 58.69 57.93 50.71 77.98 97.56 56.35 203.85 -56.29%
EY 1.70 1.73 1.97 1.28 1.03 1.77 0.49 128.65%
DY 0.59 0.00 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.42 2.44 2.58 2.44 2.41 2.06 -7.56%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 09/12/14 25/09/14 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 -
Price 2.45 4.13 4.33 4.30 4.38 3.69 4.09 -
P/RPS 6.10 9.18 10.62 13.67 11.01 8.88 15.14 -45.35%
P/EPS 42.17 55.51 50.94 76.38 106.83 53.87 262.18 -70.32%
EY 2.37 1.80 1.96 1.31 0.94 1.86 0.38 237.69%
DY 0.82 0.00 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 2.32 2.45 2.53 2.67 2.31 2.66 -37.24%

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