[SAPNRG] QoQ TTM Result on 31-Oct-2013 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
06-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 7.78%
YoY- 94.68%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 9,404,223 9,199,822 8,378,776 8,452,116 8,285,978 7,853,109 6,912,414 22.84%
PBT 1,763,827 1,687,279 1,207,756 1,141,429 1,078,792 904,662 829,745 65.55%
Tax -223,935 -182,112 -84,059 -164,786 -144,353 -172,694 -165,969 22.17%
NP 1,539,892 1,505,167 1,123,697 976,643 934,439 731,968 663,776 75.51%
-
NP to SH 1,538,008 1,502,667 1,086,915 873,574 810,537 576,602 524,591 105.24%
-
Tax Rate 12.70% 10.79% 6.96% 14.44% 13.38% 19.09% 20.00% -
Total Cost 7,864,331 7,694,655 7,255,079 7,475,473 7,351,539 7,121,141 6,248,638 16.61%
-
Net Worth 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 41.51%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 140,839 140,839 - - - - - -
Div Payout % 9.16% 9.37% - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 41.51%
NOSH 5,991,908 5,993,176 5,989,946 5,989,170 5,992,073 6,004,359 4,995,685 12.92%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 16.37% 16.36% 13.41% 11.56% 11.28% 9.32% 9.60% -
ROE 14.42% 14.17% 10.67% 8.89% 8.45% 6.24% 8.27% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 156.95 153.50 139.88 141.12 138.28 130.79 138.37 8.78%
EPS 25.67 25.07 18.15 14.59 13.53 9.60 10.50 81.77%
DPS 2.35 2.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.77 1.70 1.64 1.60 1.54 1.27 25.31%
Adjusted Per Share Value based on latest NOSH - 5,989,170
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 51.18 50.06 45.60 46.00 45.09 42.74 37.62 22.84%
EPS 8.37 8.18 5.91 4.75 4.41 3.14 2.85 105.48%
DPS 0.77 0.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5804 0.5773 0.5541 0.5345 0.5217 0.5032 0.3453 41.50%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 4.31 4.31 4.39 4.00 3.86 3.18 2.92 -
P/RPS 2.75 2.81 3.14 2.83 2.79 2.43 2.11 19.37%
P/EPS 16.79 17.19 24.19 27.42 28.54 33.11 27.81 -28.63%
EY 5.96 5.82 4.13 3.65 3.50 3.02 3.60 40.07%
DY 0.55 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.44 2.58 2.44 2.41 2.06 2.30 3.45%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 - -
Price 4.13 4.33 4.30 4.38 3.69 4.09 0.00 -
P/RPS 2.63 2.82 3.07 3.10 2.67 3.13 0.00 -
P/EPS 16.09 17.27 23.70 30.03 27.28 42.59 0.00 -
EY 6.22 5.79 4.22 3.33 3.67 2.35 0.00 -
DY 0.57 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.45 2.53 2.67 2.31 2.66 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