[SAPNRG] QoQ TTM Result on 30-Apr-2016 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
28-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -19.0%
YoY- -179.55%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 7,651,323 8,070,040 8,739,112 9,867,305 10,184,031 10,346,960 9,866,367 -15.52%
PBT 385,247 -797,611 -798,841 -924,362 -712,641 634,776 847,735 -40.74%
Tax -179,083 -110,192 -136,429 -18,279 -78,805 -10,171 -5,022 971.72%
NP 206,164 -907,803 -935,270 -942,641 -791,446 624,605 842,713 -60.71%
-
NP to SH 208,317 -905,555 -933,758 -941,939 -791,556 623,768 842,312 -60.43%
-
Tax Rate 46.49% - - - - 1.60% 0.59% -
Total Cost 7,445,159 8,977,843 9,674,382 10,809,946 10,975,477 9,722,355 9,023,654 -11.98%
-
Net Worth 13,060,299 12,583,484 12,236,399 11,806,258 12,181,195 13,823,379 12,621,801 2.29%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 59,636 - - - 80,534 80,534 200,465 -55.27%
Div Payout % 28.63% - - - 0.00% 12.91% 23.80% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 13,060,299 12,583,484 12,236,399 11,806,258 12,181,195 13,823,379 12,621,801 2.29%
NOSH 5,992,000 5,992,155 5,940,000 5,962,756 5,971,174 5,984,147 5,981,896 0.11%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 2.69% -11.25% -10.70% -9.55% -7.77% 6.04% 8.54% -
ROE 1.60% -7.20% -7.63% -7.98% -6.50% 4.51% 6.67% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 128.30 135.96 147.12 165.48 170.55 172.91 164.94 -15.35%
EPS 3.49 -15.26 -15.72 -15.80 -13.26 10.42 14.08 -60.37%
DPS 1.00 0.00 0.00 0.00 1.35 1.35 3.35 -55.17%
NAPS 2.19 2.12 2.06 1.98 2.04 2.31 2.11 2.50%
Adjusted Per Share Value based on latest NOSH - 5,962,756
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 41.51 43.78 47.41 53.54 55.25 56.14 53.53 -15.52%
EPS 1.13 -4.91 -5.07 -5.11 -4.29 3.38 4.57 -60.43%
DPS 0.32 0.00 0.00 0.00 0.44 0.44 1.09 -55.66%
NAPS 0.7086 0.6827 0.6639 0.6406 0.6609 0.75 0.6848 2.29%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.72 1.62 1.43 1.65 1.88 2.11 2.45 -
P/RPS 1.34 1.19 0.97 1.00 1.10 1.22 1.49 -6.79%
P/EPS 49.24 -10.62 -9.10 -10.44 -14.18 20.24 17.40 99.43%
EY 2.03 -9.42 -10.99 -9.57 -7.05 4.94 5.75 -49.89%
DY 0.58 0.00 0.00 0.00 0.72 0.64 1.37 -43.47%
P/NAPS 0.79 0.76 0.69 0.83 0.92 0.91 1.16 -22.50%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/03/17 08/12/16 28/09/16 28/06/16 25/03/16 22/12/15 15/09/15 -
Price 1.82 1.55 1.50 1.42 1.91 1.71 1.87 -
P/RPS 1.42 1.14 1.02 0.86 1.12 0.99 1.13 16.36%
P/EPS 52.10 -10.16 -9.54 -8.99 -14.41 16.40 13.28 147.71%
EY 1.92 -9.84 -10.48 -11.12 -6.94 6.10 7.53 -59.62%
DY 0.55 0.00 0.00 0.00 0.71 0.79 1.79 -54.30%
P/NAPS 0.83 0.73 0.73 0.72 0.94 0.74 0.89 -4.52%

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