[SAPNRG] QoQ TTM Result on 31-Jan-2014 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
24-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 24.42%
YoY- 107.19%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 9,432,764 9,404,223 9,199,822 8,378,776 8,452,116 8,285,978 7,853,109 12.95%
PBT 1,850,856 1,763,827 1,687,279 1,207,756 1,141,429 1,078,792 904,662 60.95%
Tax -209,724 -223,935 -182,112 -84,059 -164,786 -144,353 -172,694 13.78%
NP 1,641,132 1,539,892 1,505,167 1,123,697 976,643 934,439 731,968 71.05%
-
NP to SH 1,640,852 1,538,008 1,502,667 1,086,915 873,574 810,537 576,602 100.43%
-
Tax Rate 11.33% 12.70% 10.79% 6.96% 14.44% 13.38% 19.09% -
Total Cost 7,791,632 7,864,331 7,694,655 7,255,079 7,475,473 7,351,539 7,121,141 6.16%
-
Net Worth 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 13.27%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div 260,770 140,839 140,839 - - - - -
Div Payout % 15.89% 9.16% 9.37% - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 11,153,597 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 13.27%
NOSH 5,996,557 5,991,908 5,993,176 5,989,946 5,989,170 5,992,073 6,004,359 -0.08%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 17.40% 16.37% 16.36% 13.41% 11.56% 11.28% 9.32% -
ROE 14.71% 14.42% 14.17% 10.67% 8.89% 8.45% 6.24% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 157.30 156.95 153.50 139.88 141.12 138.28 130.79 13.05%
EPS 27.36 25.67 25.07 18.15 14.59 13.53 9.60 100.63%
DPS 4.35 2.35 2.35 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.78 1.77 1.70 1.64 1.60 1.54 13.37%
Adjusted Per Share Value based on latest NOSH - 5,989,946
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 51.33 51.18 50.06 45.60 46.00 45.09 42.74 12.94%
EPS 8.93 8.37 8.18 5.91 4.75 4.41 3.14 100.34%
DPS 1.42 0.77 0.77 0.00 0.00 0.00 0.00 -
NAPS 0.607 0.5804 0.5773 0.5541 0.5345 0.5217 0.5032 13.27%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 3.41 4.31 4.31 4.39 4.00 3.86 3.18 -
P/RPS 2.17 2.75 2.81 3.14 2.83 2.79 2.43 -7.24%
P/EPS 12.46 16.79 17.19 24.19 27.42 28.54 33.11 -47.78%
EY 8.02 5.96 5.82 4.13 3.65 3.50 3.02 91.42%
DY 1.28 0.55 0.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.42 2.44 2.58 2.44 2.41 2.06 -7.56%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 09/12/14 25/09/14 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 -
Price 2.45 4.13 4.33 4.30 4.38 3.69 4.09 -
P/RPS 1.56 2.63 2.82 3.07 3.10 2.67 3.13 -37.05%
P/EPS 8.95 16.09 17.27 23.70 30.03 27.28 42.59 -64.55%
EY 11.17 6.22 5.79 4.22 3.33 3.67 2.35 181.89%
DY 1.78 0.57 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 2.32 2.45 2.53 2.67 2.31 2.66 -37.24%

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