[SAPNRG] QoQ TTM Result on 31-Jan-2015 [#4]

Stock

[SAPNRG] SAPURA ENERGY BERHAD

Announcement Date

24-Mar-2015

Admission Sponsor

Sponsor

Financial Year

31-Jan-2015

Quarter

31-Jan-2015 [#4]

Profit Trend

QoQ- -12.68%

YoY- 31.82%

Quarter Report

FS Q4 - 31 Jan 2015.pdf

Latest QR

Upcoming QR

SAPNRG's Result

SAPNRG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
TTM Result
Revenue	10,346,960	9,866,367	9,757,621	9,943,019	9,432,764	9,404,223	9,199,822	8.12%
YoY %	4.87%	1.11%	-1.86%	5.41%	0.30%	2.22%	-	-
Horiz. %	112.47%	107.25%	106.06%	108.08%	102.53%	102.22%	100.00%	-
PBT	634,776	847,735	1,313,287	1,615,961	1,850,856	1,763,827	1,687,279	-47.79%
YoY %	-25.12%	-35.45%	-18.73%	-12.69%	4.93%	4.54%	-	-
Horiz. %	37.62%	50.24%	77.83%	95.77%	109.69%	104.54%	100.00%	-
Tax	-10,171	-5,022	-128,718	-182,502	-209,724	-223,935	-182,112	-85.31%
YoY %	-102.53%	96.10%	29.47%	12.98%	6.35%	-22.97%	-	-
Horiz. %	5.59%	2.76%	70.68%	100.21%	115.16%	122.97%	100.00%	-
NP	624,605	842,713	1,184,569	1,433,459	1,641,132	1,539,892	1,505,167	-44.27%
YoY %	-25.88%	-28.86%	-17.36%	-12.65%	6.57%	2.31%	-	-
Horiz. %	41.50%	55.99%	78.70%	95.24%	109.03%	102.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	623,768	842,312	1,184,025	1,432,751	1,640,852	1,538,008	1,502,667	-44.26%
YoY %	-25.95%	-28.86%	-17.36%	-12.68%	6.69%	2.35%	-	-
Horiz. %	41.51%	56.05%	78.79%	95.35%	109.20%	102.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.60%	0.59%	9.80%	11.29%	11.33%	12.70%	10.79%	-
YoY %	171.19%	-93.98%	-13.20%	-0.35%	-10.79%	17.70%	-	-
Horiz. %	14.83%	5.47%	90.82%	104.63%	105.00%	117.70%	100.00%	-
Total Cost	9,722,355	9,023,654	8,573,052	8,509,560	7,791,632	7,864,331	7,694,655	16.82%
YoY %	7.74%	5.26%	0.75%	9.21%	-0.92%	2.21%	-	-
Horiz. %	126.35%	117.27%	111.42%	110.59%	101.26%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,823,379	12,621,801	12,110,041	12,016,542	11,153,597	10,665,597	10,607,922	19.24%
YoY %	9.52%	4.23%	0.78%	7.74%	4.58%	0.54%	-	-
Horiz. %	130.31%	118.98%	114.16%	113.28%	105.14%	100.54%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Dividend
Div	80,534	200,465	200,465	260,770	260,770	140,839	140,839	-31.03%
YoY %	-59.83%	0.00%	-23.13%	0.00%	85.15%	0.00%	-	-
Horiz. %	57.18%	142.34%	142.34%	185.15%	185.15%	100.00%	100.00%	-
Div Payout %	12.91%	23.80%	16.93%	18.20%	15.89%	9.16%	9.37%	-
YoY %	-45.76%	40.58%	-6.98%	14.54%	73.47%	-2.24%	-	-
Horiz. %	137.78%	254.00%	180.68%	194.24%	169.58%	97.76%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Equity
Net Worth	13,823,379	12,621,801	12,110,041	12,016,542	11,153,597	10,665,597	10,607,922	19.24%
YoY %	9.52%	4.23%	0.78%	7.74%	4.58%	0.54%	-	-
Horiz. %	130.31%	118.98%	114.16%	113.28%	105.14%	100.54%	100.00%	-
NOSH	5,984,147	5,981,896	5,965,537	5,978,379	5,996,557	5,991,908	5,993,176	-0.10%
YoY %	0.04%	0.27%	-0.21%	-0.30%	0.08%	-0.02%	-	-
Horiz. %	99.85%	99.81%	99.54%	99.75%	100.06%	99.98%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Ratio Analysis
NP Margin	6.04%	8.54%	12.14%	14.42%	17.40%	16.37%	16.36%	-
YoY %	-29.27%	-29.65%	-15.81%	-17.13%	6.29%	0.06%	-	-
Horiz. %	36.92%	52.20%	74.21%	88.14%	106.36%	100.06%	100.00%	-
ROE	4.51%	6.67%	9.78%	11.92%	14.71%	14.42%	14.17%	-
YoY %	-32.38%	-31.80%	-17.95%	-18.97%	2.01%	1.76%	-	-
Horiz. %	31.83%	47.07%	69.02%	84.12%	103.81%	101.76%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Per Share
RPS	172.91	164.94	163.57	166.32	157.30	156.95	153.50	8.23%
YoY %	4.83%	0.84%	-1.65%	5.73%	0.22%	2.25%	-	-
Horiz. %	112.64%	107.45%	106.56%	108.35%	102.48%	102.25%	100.00%	-
EPS	10.42	14.08	19.85	23.97	27.36	25.67	25.07	-44.21%
YoY %	-25.99%	-29.07%	-17.19%	-12.39%	6.58%	2.39%	-	-
Horiz. %	41.56%	56.16%	79.18%	95.61%	109.13%	102.39%	100.00%	-
DPS	1.35	3.35	3.35	4.35	4.35	2.35	2.35	-30.82%
YoY %	-59.70%	0.00%	-22.99%	0.00%	85.11%	0.00%	-	-
Horiz. %	57.45%	142.55%	142.55%	185.11%	185.11%	100.00%	100.00%	-
NAPS	2.31	2.11	2.03	2.01	1.86	1.78	1.77	19.36%
YoY %	9.48%	3.94%	1.00%	8.06%	4.49%	0.56%	-	-
Horiz. %	130.51%	119.21%	114.69%	113.56%	105.08%	100.56%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 5,978,379
RPS	56.14	53.53	52.94	53.95	51.18	51.02	49.91	8.13%
YoY %	4.88%	1.11%	-1.87%	5.41%	0.31%	2.22%	-	-
Horiz. %	112.48%	107.25%	106.07%	108.09%	102.54%	102.22%	100.00%	-
EPS	3.38	4.57	6.42	7.77	8.90	8.34	8.15	-44.29%
YoY %	-26.04%	-28.82%	-17.37%	-12.70%	6.71%	2.33%	-	-
Horiz. %	41.47%	56.07%	78.77%	95.34%	109.20%	102.33%	100.00%	-
DPS	0.44	1.09	1.09	1.41	1.41	0.76	0.76	-30.46%
YoY %	-59.63%	0.00%	-22.70%	0.00%	85.53%	0.00%	-	-
Horiz. %	57.89%	143.42%	143.42%	185.53%	185.53%	100.00%	100.00%	-
NAPS	0.75	0.6848	0.657	0.652	0.6051	0.5787	0.5755	19.25%
YoY %	9.52%	4.23%	0.77%	7.75%	4.56%	0.56%	-	-
Horiz. %	130.32%	118.99%	114.16%	113.29%	105.14%	100.56%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	-
Price	2.11	2.45	2.66	2.67	3.41	4.31	4.31	-
P/RPS	1.22	1.49	1.63	1.61	2.17	2.75	2.81	-42.57%
YoY %	-18.12%	-8.59%	1.24%	-25.81%	-21.09%	-2.14%	-	-
Horiz. %	43.42%	53.02%	58.01%	57.30%	77.22%	97.86%	100.00%	-
P/EPS	20.24	17.40	13.40	11.14	12.46	16.79	17.19	11.47%
YoY %	16.32%	29.85%	20.29%	-10.59%	-25.79%	-2.33%	-	-
Horiz. %	117.74%	101.22%	77.95%	64.81%	72.48%	97.67%	100.00%	-
EY	4.94	5.75	7.46	8.98	8.02	5.96	5.82	-10.32%
YoY %	-14.09%	-22.92%	-16.93%	11.97%	34.56%	2.41%	-	-
Horiz. %	84.88%	98.80%	128.18%	154.30%	137.80%	102.41%	100.00%	-
DY	0.64	1.37	1.26	1.63	1.28	0.55	0.55	10.60%
YoY %	-53.28%	8.73%	-22.70%	27.34%	132.73%	0.00%	-	-
Horiz. %	116.36%	249.09%	229.09%	296.36%	232.73%	100.00%	100.00%	-
P/NAPS	0.91	1.16	1.31	1.33	1.83	2.42	2.44	-48.09%
YoY %	-21.55%	-11.45%	-1.50%	-27.32%	-24.38%	-0.82%	-	-
Horiz. %	37.30%	47.54%	53.69%	54.51%	75.00%	99.18%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	22/12/15	15/09/15	15/06/15	24/03/15	09/12/14	25/09/14	19/06/14	-
Price	1.71	1.87	2.42	2.30	2.45	4.13	4.33	-
P/RPS	0.99	1.13	1.48	1.38	1.56	2.63	2.82	-50.14%
YoY %	-12.39%	-23.65%	7.25%	-11.54%	-40.68%	-6.74%	-	-
Horiz. %	35.11%	40.07%	52.48%	48.94%	55.32%	93.26%	100.00%	-
P/EPS	16.40	13.28	12.19	9.60	8.95	16.09	17.27	-3.37%
YoY %	23.49%	8.94%	26.98%	7.26%	-44.38%	-6.83%	-	-
Horiz. %	94.96%	76.90%	70.58%	55.59%	51.82%	93.17%	100.00%	-
EY	6.10	7.53	8.20	10.42	11.17	6.22	5.79	3.52%
YoY %	-18.99%	-8.17%	-21.31%	-6.71%	79.58%	7.43%	-	-
Horiz. %	105.35%	130.05%	141.62%	179.97%	192.92%	107.43%	100.00%	-
DY	0.79	1.79	1.38	1.89	1.78	0.57	0.54	28.78%
YoY %	-55.87%	29.71%	-26.98%	6.18%	212.28%	5.56%	-	-
Horiz. %	146.30%	331.48%	255.56%	350.00%	329.63%	105.56%	100.00%	-
P/NAPS	0.74	0.89	1.19	1.14	1.32	2.32	2.45	-54.88%
YoY %	-16.85%	-25.21%	4.39%	-13.64%	-43.10%	-5.31%	-	-
Horiz. %	30.20%	36.33%	48.57%	46.53%	53.88%	94.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos