[SAPNRG] QoQ TTM Result on 31-Jul-2016 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 0.87%
YoY- -210.86%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 7,479,450 7,651,323 8,070,040 8,739,112 9,867,305 10,184,031 10,346,960 -19.47%
PBT 365,014 385,247 -797,611 -798,841 -924,362 -712,641 634,776 -30.87%
Tax -241,463 -179,083 -110,192 -136,429 -18,279 -78,805 -10,171 727.61%
NP 123,551 206,164 -907,803 -935,270 -942,641 -791,446 624,605 -66.08%
-
NP to SH 125,539 208,317 -905,555 -933,758 -941,939 -791,556 623,768 -65.69%
-
Tax Rate 66.15% 46.49% - - - - 1.60% -
Total Cost 7,355,899 7,445,159 8,977,843 9,674,382 10,809,946 10,975,477 9,722,355 -16.98%
-
Net Worth 12,819,915 13,060,299 12,583,484 12,236,399 11,806,258 12,181,195 13,823,379 -4.90%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 59,636 59,636 - - - 80,534 80,534 -18.16%
Div Payout % 47.50% 28.63% - - - 0.00% 12.91% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 12,819,915 13,060,299 12,583,484 12,236,399 11,806,258 12,181,195 13,823,379 -4.90%
NOSH 5,992,000 5,992,000 5,992,155 5,940,000 5,962,756 5,971,174 5,984,147 0.08%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 1.65% 2.69% -11.25% -10.70% -9.55% -7.77% 6.04% -
ROE 0.98% 1.60% -7.20% -7.63% -7.98% -6.50% 4.51% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 125.44 128.30 135.96 147.12 165.48 170.55 172.91 -19.27%
EPS 2.11 3.49 -15.26 -15.72 -15.80 -13.26 10.42 -65.55%
DPS 1.00 1.00 0.00 0.00 0.00 1.35 1.35 -18.14%
NAPS 2.15 2.19 2.12 2.06 1.98 2.04 2.31 -4.67%
Adjusted Per Share Value based on latest NOSH - 5,940,000
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 40.58 41.51 43.78 47.41 53.54 55.25 56.14 -19.47%
EPS 0.68 1.13 -4.91 -5.07 -5.11 -4.29 3.38 -65.69%
DPS 0.32 0.32 0.00 0.00 0.00 0.44 0.44 -19.14%
NAPS 0.6955 0.7086 0.6827 0.6639 0.6406 0.6609 0.75 -4.90%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 2.00 1.72 1.62 1.43 1.65 1.88 2.11 -
P/RPS 1.59 1.34 1.19 0.97 1.00 1.10 1.22 19.33%
P/EPS 94.99 49.24 -10.62 -9.10 -10.44 -14.18 20.24 180.57%
EY 1.05 2.03 -9.42 -10.99 -9.57 -7.05 4.94 -64.41%
DY 0.50 0.58 0.00 0.00 0.00 0.72 0.64 -15.18%
P/NAPS 0.93 0.79 0.76 0.69 0.83 0.92 0.91 1.46%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 19/06/17 31/03/17 08/12/16 28/09/16 28/06/16 25/03/16 22/12/15 -
Price 1.85 1.82 1.55 1.50 1.42 1.91 1.71 -
P/RPS 1.47 1.42 1.14 1.02 0.86 1.12 0.99 30.18%
P/EPS 87.87 52.10 -10.16 -9.54 -8.99 -14.41 16.40 206.50%
EY 1.14 1.92 -9.84 -10.48 -11.12 -6.94 6.10 -67.34%
DY 0.54 0.55 0.00 0.00 0.00 0.71 0.79 -22.42%
P/NAPS 0.86 0.83 0.73 0.73 0.72 0.94 0.74 10.54%

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