[SAPNRG] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 9.91%
YoY- 129.69%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 8,378,776 8,452,116 8,285,978 7,853,109 6,912,414 5,515,297 4,045,530 62.26%
PBT 1,207,756 1,141,429 1,078,792 904,662 829,745 744,237 619,322 55.90%
Tax -84,059 -164,786 -144,353 -172,694 -165,969 -163,999 -124,207 -22.86%
NP 1,123,697 976,643 934,439 731,968 663,776 580,238 495,115 72.44%
-
NP to SH 1,086,915 873,574 810,537 576,602 524,591 448,713 349,329 112.68%
-
Tax Rate 6.96% 14.44% 13.38% 19.09% 20.00% 22.04% 20.06% -
Total Cost 7,255,079 7,475,473 7,351,539 7,121,141 6,248,638 4,935,059 3,550,415 60.82%
-
Net Worth 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 41.34%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 41.34%
NOSH 5,989,946 5,989,170 5,992,073 6,004,359 4,995,685 5,000,520 5,000,623 12.75%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 13.41% 11.56% 11.28% 9.32% 9.60% 10.52% 12.24% -
ROE 10.67% 8.89% 8.45% 6.24% 8.27% 7.24% 5.77% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 139.88 141.12 138.28 130.79 138.37 110.29 80.90 43.91%
EPS 18.15 14.59 13.53 9.60 10.50 8.97 6.99 88.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.64 1.60 1.54 1.27 1.24 1.2101 25.35%
Adjusted Per Share Value based on latest NOSH - 6,004,359
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 45.46 45.86 44.96 42.61 37.50 29.92 21.95 62.26%
EPS 5.90 4.74 4.40 3.13 2.85 2.43 1.90 112.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5525 0.5329 0.5202 0.5017 0.3442 0.3364 0.3283 41.35%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 4.39 4.00 3.86 3.18 2.92 2.51 2.45 -
P/RPS 3.14 2.83 2.79 2.43 2.11 2.28 3.03 2.39%
P/EPS 24.19 27.42 28.54 33.11 27.81 27.97 35.07 -21.88%
EY 4.13 3.65 3.50 3.02 3.60 3.58 2.85 27.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.44 2.41 2.06 2.30 2.02 2.02 17.66%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 24/03/14 06/12/13 30/09/13 28/06/13 - - - -
Price 4.30 4.38 3.69 4.09 0.00 0.00 0.00 -
P/RPS 3.07 3.10 2.67 3.13 0.00 0.00 0.00 -
P/EPS 23.70 30.03 27.28 42.59 0.00 0.00 0.00 -
EY 4.22 3.33 3.67 2.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.67 2.31 2.66 0.00 0.00 0.00 -

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