[SAPNRG] QoQ TTM Result on 30-Apr-2015 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
15-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -17.36%
YoY- -21.21%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 10,184,031 10,346,960 9,866,367 9,757,621 9,943,019 9,432,764 9,404,223 5.43%
PBT -712,641 634,776 847,735 1,313,287 1,615,961 1,850,856 1,763,827 -
Tax -78,805 -10,171 -5,022 -128,718 -182,502 -209,724 -223,935 -50.06%
NP -791,446 624,605 842,713 1,184,569 1,433,459 1,641,132 1,539,892 -
-
NP to SH -791,556 623,768 842,312 1,184,025 1,432,751 1,640,852 1,538,008 -
-
Tax Rate - 1.60% 0.59% 9.80% 11.29% 11.33% 12.70% -
Total Cost 10,975,477 9,722,355 9,023,654 8,573,052 8,509,560 7,791,632 7,864,331 24.80%
-
Net Worth 12,181,195 13,823,379 12,621,801 12,110,041 12,016,542 11,153,597 10,665,597 9.23%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 80,534 80,534 200,465 200,465 260,770 260,770 140,839 -31.03%
Div Payout % 0.00% 12.91% 23.80% 16.93% 18.20% 15.89% 9.16% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 12,181,195 13,823,379 12,621,801 12,110,041 12,016,542 11,153,597 10,665,597 9.23%
NOSH 5,971,174 5,984,147 5,981,896 5,965,537 5,978,379 5,996,557 5,991,908 -0.23%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -7.77% 6.04% 8.54% 12.14% 14.42% 17.40% 16.37% -
ROE -6.50% 4.51% 6.67% 9.78% 11.92% 14.71% 14.42% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 170.55 172.91 164.94 163.57 166.32 157.30 156.95 5.68%
EPS -13.26 10.42 14.08 19.85 23.97 27.36 25.67 -
DPS 1.35 1.35 3.35 3.35 4.35 4.35 2.35 -30.82%
NAPS 2.04 2.31 2.11 2.03 2.01 1.86 1.78 9.48%
Adjusted Per Share Value based on latest NOSH - 5,965,537
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 55.25 56.14 53.53 52.94 53.95 51.18 51.02 5.43%
EPS -4.29 3.38 4.57 6.42 7.77 8.90 8.34 -
DPS 0.44 0.44 1.09 1.09 1.41 1.41 0.76 -30.46%
NAPS 0.6609 0.75 0.6848 0.657 0.652 0.6051 0.5787 9.23%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.88 2.11 2.45 2.66 2.67 3.41 4.31 -
P/RPS 1.10 1.22 1.49 1.63 1.61 2.17 2.75 -45.62%
P/EPS -14.18 20.24 17.40 13.40 11.14 12.46 16.79 -
EY -7.05 4.94 5.75 7.46 8.98 8.02 5.96 -
DY 0.72 0.64 1.37 1.26 1.63 1.28 0.55 19.60%
P/NAPS 0.92 0.91 1.16 1.31 1.33 1.83 2.42 -47.42%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 25/03/16 22/12/15 15/09/15 15/06/15 24/03/15 09/12/14 25/09/14 -
Price 1.91 1.71 1.87 2.42 2.30 2.45 4.13 -
P/RPS 1.12 0.99 1.13 1.48 1.38 1.56 2.63 -43.30%
P/EPS -14.41 16.40 13.28 12.19 9.60 8.95 16.09 -
EY -6.94 6.10 7.53 8.20 10.42 11.17 6.22 -
DY 0.71 0.79 1.79 1.38 1.89 1.78 0.57 15.72%
P/NAPS 0.94 0.74 0.89 1.19 1.14 1.32 2.32 -45.15%

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