[SAPNRG] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 28.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 8,285,978 7,853,109 6,912,414 5,515,297 4,045,530 2,687,413 145.79%
PBT 1,078,792 904,662 829,745 744,237 619,322 478,726 91.34%
Tax -144,353 -172,694 -165,969 -163,999 -124,207 -82,537 56.27%
NP 934,439 731,968 663,776 580,238 495,115 396,189 98.44%
-
NP to SH 810,537 576,602 524,591 448,713 349,329 251,039 155.00%
-
Tax Rate 13.38% 19.09% 20.00% 22.04% 20.06% 17.24% -
Total Cost 7,351,539 7,121,141 6,248,638 4,935,059 3,550,415 2,291,224 153.73%
-
Net Worth 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 0 -
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 0 -
NOSH 5,992,073 6,004,359 4,995,685 5,000,520 5,000,623 1,276,215 243.90%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 11.28% 9.32% 9.60% 10.52% 12.24% 14.74% -
ROE 8.45% 6.24% 8.27% 7.24% 5.77% 0.00% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 138.28 130.79 138.37 110.29 80.90 210.58 -28.53%
EPS 13.53 9.60 10.50 8.97 6.99 19.67 -25.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.27 1.24 1.2101 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,000,520
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 45.09 42.74 37.62 30.01 22.02 14.62 145.84%
EPS 4.41 3.14 2.85 2.44 1.90 1.37 154.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5217 0.5032 0.3453 0.3374 0.3293 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 - -
Price 3.86 3.18 2.92 2.51 2.45 0.00 -
P/RPS 2.79 2.43 2.11 2.28 3.03 0.00 -
P/EPS 28.54 33.11 27.81 27.97 35.07 0.00 -
EY 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 -
P/NAPS 2.41 2.06 2.30 2.02 2.02 0.00 -
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/09/13 28/06/13 - - - - -
Price 3.69 4.09 0.00 0.00 0.00 0.00 -
P/RPS 2.67 3.13 0.00 0.00 0.00 0.00 -
P/EPS 27.28 42.59 0.00 0.00 0.00 0.00 -
EY 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 -
P/NAPS 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