[SAPNRG] QoQ TTM Result on 31-Jan-2013 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 16.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 8,452,116 8,285,978 7,853,109 6,912,414 5,515,297 4,045,530 2,687,413 114.21%
PBT 1,141,429 1,078,792 904,662 829,745 744,237 619,322 478,726 78.19%
Tax -164,786 -144,353 -172,694 -165,969 -163,999 -124,207 -82,537 58.35%
NP 976,643 934,439 731,968 663,776 580,238 495,115 396,189 82.18%
-
NP to SH 873,574 810,537 576,602 524,591 448,713 349,329 251,039 129.11%
-
Tax Rate 14.44% 13.38% 19.09% 20.00% 22.04% 20.06% 17.24% -
Total Cost 7,475,473 7,351,539 7,121,141 6,248,638 4,935,059 3,550,415 2,291,224 119.50%
-
Net Worth 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 0 -
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 0 -
NOSH 5,989,170 5,992,073 6,004,359 4,995,685 5,000,520 5,000,623 1,276,215 179.51%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 11.56% 11.28% 9.32% 9.60% 10.52% 12.24% 14.74% -
ROE 8.89% 8.45% 6.24% 8.27% 7.24% 5.77% 0.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 141.12 138.28 130.79 138.37 110.29 80.90 210.58 -23.36%
EPS 14.59 13.53 9.60 10.50 8.97 6.99 19.67 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.54 1.27 1.24 1.2101 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,995,685
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 46.00 45.09 42.74 37.62 30.01 22.02 14.62 114.27%
EPS 4.75 4.41 3.14 2.85 2.44 1.90 1.37 128.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.5217 0.5032 0.3453 0.3374 0.3293 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 - -
Price 4.00 3.86 3.18 2.92 2.51 2.45 0.00 -
P/RPS 2.83 2.79 2.43 2.11 2.28 3.03 0.00 -
P/EPS 27.42 28.54 33.11 27.81 27.97 35.07 0.00 -
EY 3.65 3.50 3.02 3.60 3.58 2.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.41 2.06 2.30 2.02 2.02 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 06/12/13 30/09/13 28/06/13 - - - - -
Price 4.38 3.69 4.09 0.00 0.00 0.00 0.00 -
P/RPS 3.10 2.67 3.13 0.00 0.00 0.00 0.00 -
P/EPS 30.03 27.28 42.59 0.00 0.00 0.00 0.00 -
EY 3.33 3.67 2.35 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.31 2.66 0.00 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