[SAPNRG] QoQ TTM Result on 31-Jul-2015 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
15-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -28.86%
YoY- -45.23%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 9,867,305 10,184,031 10,346,960 9,866,367 9,757,621 9,943,019 9,432,764 3.05%
PBT -924,362 -712,641 634,776 847,735 1,313,287 1,615,961 1,850,856 -
Tax -18,279 -78,805 -10,171 -5,022 -128,718 -182,502 -209,724 -80.37%
NP -942,641 -791,446 624,605 842,713 1,184,569 1,433,459 1,641,132 -
-
NP to SH -941,939 -791,556 623,768 842,312 1,184,025 1,432,751 1,640,852 -
-
Tax Rate - - 1.60% 0.59% 9.80% 11.29% 11.33% -
Total Cost 10,809,946 10,975,477 9,722,355 9,023,654 8,573,052 8,509,560 7,791,632 24.41%
-
Net Worth 11,806,258 12,181,195 13,823,379 12,621,801 12,110,041 12,016,542 11,153,597 3.86%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 80,534 80,534 200,465 200,465 260,770 260,770 -
Div Payout % - 0.00% 12.91% 23.80% 16.93% 18.20% 15.89% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 11,806,258 12,181,195 13,823,379 12,621,801 12,110,041 12,016,542 11,153,597 3.86%
NOSH 5,962,756 5,971,174 5,984,147 5,981,896 5,965,537 5,978,379 5,996,557 -0.37%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -9.55% -7.77% 6.04% 8.54% 12.14% 14.42% 17.40% -
ROE -7.98% -6.50% 4.51% 6.67% 9.78% 11.92% 14.71% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 165.48 170.55 172.91 164.94 163.57 166.32 157.30 3.44%
EPS -15.80 -13.26 10.42 14.08 19.85 23.97 27.36 -
DPS 0.00 1.35 1.35 3.35 3.35 4.35 4.35 -
NAPS 1.98 2.04 2.31 2.11 2.03 2.01 1.86 4.26%
Adjusted Per Share Value based on latest NOSH - 5,981,896
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 53.70 55.42 56.31 53.69 53.10 54.11 51.33 3.05%
EPS -5.13 -4.31 3.39 4.58 6.44 7.80 8.93 -
DPS 0.00 0.44 0.44 1.09 1.09 1.42 1.42 -
NAPS 0.6425 0.6629 0.7523 0.6869 0.659 0.6539 0.607 3.86%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.65 1.88 2.11 2.45 2.66 2.67 3.41 -
P/RPS 1.00 1.10 1.22 1.49 1.63 1.61 2.17 -40.36%
P/EPS -10.44 -14.18 20.24 17.40 13.40 11.14 12.46 -
EY -9.57 -7.05 4.94 5.75 7.46 8.98 8.02 -
DY 0.00 0.72 0.64 1.37 1.26 1.63 1.28 -
P/NAPS 0.83 0.92 0.91 1.16 1.31 1.33 1.83 -40.99%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 28/06/16 25/03/16 22/12/15 15/09/15 15/06/15 24/03/15 09/12/14 -
Price 1.42 1.91 1.71 1.87 2.42 2.30 2.45 -
P/RPS 0.86 1.12 0.99 1.13 1.48 1.38 1.56 -32.79%
P/EPS -8.99 -14.41 16.40 13.28 12.19 9.60 8.95 -
EY -11.12 -6.94 6.10 7.53 8.20 10.42 11.17 -
DY 0.00 0.71 0.79 1.79 1.38 1.89 1.78 -
P/NAPS 0.72 0.94 0.74 0.89 1.19 1.14 1.32 -33.26%

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