[SAPNRG] QoQ TTM Result on 30-Apr-2014 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
19-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 38.25%
YoY- 160.61%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 9,943,019 9,432,764 9,404,223 9,199,822 8,378,776 8,452,116 8,285,978 12.88%
PBT 1,615,961 1,850,856 1,763,827 1,687,279 1,207,756 1,141,429 1,078,792 30.82%
Tax -182,502 -209,724 -223,935 -182,112 -84,059 -164,786 -144,353 16.87%
NP 1,433,459 1,641,132 1,539,892 1,505,167 1,123,697 976,643 934,439 32.90%
-
NP to SH 1,432,751 1,640,852 1,538,008 1,502,667 1,086,915 873,574 810,537 46.04%
-
Tax Rate 11.29% 11.33% 12.70% 10.79% 6.96% 14.44% 13.38% -
Total Cost 8,509,560 7,791,632 7,864,331 7,694,655 7,255,079 7,475,473 7,351,539 10.21%
-
Net Worth 12,016,542 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 16.20%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 260,770 260,770 140,839 140,839 - - - -
Div Payout % 18.20% 15.89% 9.16% 9.37% - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 12,016,542 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 16.20%
NOSH 5,978,379 5,996,557 5,991,908 5,993,176 5,989,946 5,989,170 5,992,073 -0.15%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 14.42% 17.40% 16.37% 16.36% 13.41% 11.56% 11.28% -
ROE 11.92% 14.71% 14.42% 14.17% 10.67% 8.89% 8.45% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 166.32 157.30 156.95 153.50 139.88 141.12 138.28 13.06%
EPS 23.97 27.36 25.67 25.07 18.15 14.59 13.53 46.26%
DPS 4.35 4.35 2.35 2.35 0.00 0.00 0.00 -
NAPS 2.01 1.86 1.78 1.77 1.70 1.64 1.60 16.37%
Adjusted Per Share Value based on latest NOSH - 5,993,176
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 54.11 51.33 51.18 50.06 45.60 46.00 45.09 12.88%
EPS 7.80 8.93 8.37 8.18 5.91 4.75 4.41 46.10%
DPS 1.42 1.42 0.77 0.77 0.00 0.00 0.00 -
NAPS 0.6539 0.607 0.5804 0.5773 0.5541 0.5345 0.5217 16.20%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.67 3.41 4.31 4.31 4.39 4.00 3.86 -
P/RPS 1.61 2.17 2.75 2.81 3.14 2.83 2.79 -30.61%
P/EPS 11.14 12.46 16.79 17.19 24.19 27.42 28.54 -46.49%
EY 8.98 8.02 5.96 5.82 4.13 3.65 3.50 87.09%
DY 1.63 1.28 0.55 0.55 0.00 0.00 0.00 -
P/NAPS 1.33 1.83 2.42 2.44 2.58 2.44 2.41 -32.64%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 24/03/15 09/12/14 25/09/14 19/06/14 24/03/14 06/12/13 30/09/13 -
Price 2.30 2.45 4.13 4.33 4.30 4.38 3.69 -
P/RPS 1.38 1.56 2.63 2.82 3.07 3.10 2.67 -35.51%
P/EPS 9.60 8.95 16.09 17.27 23.70 30.03 27.28 -50.06%
EY 10.42 11.17 6.22 5.79 4.22 3.33 3.67 100.12%
DY 1.89 1.78 0.57 0.54 0.00 0.00 0.00 -
P/NAPS 1.14 1.32 2.32 2.45 2.53 2.67 2.31 -37.47%

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