[SAPNRG] QoQ TTM Result on 31-Oct-2014 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
09-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 6.69%
YoY- 87.83%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 9,866,367 9,757,621 9,943,019 9,432,764 9,404,223 9,199,822 8,378,776 11.54%
PBT 847,735 1,313,287 1,615,961 1,850,856 1,763,827 1,687,279 1,207,756 -21.07%
Tax -5,022 -128,718 -182,502 -209,724 -223,935 -182,112 -84,059 -84.79%
NP 842,713 1,184,569 1,433,459 1,641,132 1,539,892 1,505,167 1,123,697 -17.49%
-
NP to SH 842,312 1,184,025 1,432,751 1,640,852 1,538,008 1,502,667 1,086,915 -15.66%
-
Tax Rate 0.59% 9.80% 11.29% 11.33% 12.70% 10.79% 6.96% -
Total Cost 9,023,654 8,573,052 8,509,560 7,791,632 7,864,331 7,694,655 7,255,079 15.70%
-
Net Worth 12,621,801 12,110,041 12,016,542 11,153,597 10,665,597 10,607,922 10,182,909 15.43%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 200,465 200,465 260,770 260,770 140,839 140,839 - -
Div Payout % 23.80% 16.93% 18.20% 15.89% 9.16% 9.37% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 12,621,801 12,110,041 12,016,542 11,153,597 10,665,597 10,607,922 10,182,909 15.43%
NOSH 5,981,896 5,965,537 5,978,379 5,996,557 5,991,908 5,993,176 5,989,946 -0.08%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 8.54% 12.14% 14.42% 17.40% 16.37% 16.36% 13.41% -
ROE 6.67% 9.78% 11.92% 14.71% 14.42% 14.17% 10.67% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 164.94 163.57 166.32 157.30 156.95 153.50 139.88 11.64%
EPS 14.08 19.85 23.97 27.36 25.67 25.07 18.15 -15.61%
DPS 3.35 3.35 4.35 4.35 2.35 2.35 0.00 -
NAPS 2.11 2.03 2.01 1.86 1.78 1.77 1.70 15.53%
Adjusted Per Share Value based on latest NOSH - 5,996,557
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 53.53 52.94 53.95 51.18 51.02 49.91 45.46 11.54%
EPS 4.57 6.42 7.77 8.90 8.34 8.15 5.90 -15.69%
DPS 1.09 1.09 1.41 1.41 0.76 0.76 0.00 -
NAPS 0.6848 0.657 0.652 0.6051 0.5787 0.5755 0.5525 15.43%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 2.45 2.66 2.67 3.41 4.31 4.31 4.39 -
P/RPS 1.49 1.63 1.61 2.17 2.75 2.81 3.14 -39.24%
P/EPS 17.40 13.40 11.14 12.46 16.79 17.19 24.19 -19.76%
EY 5.75 7.46 8.98 8.02 5.96 5.82 4.13 24.75%
DY 1.37 1.26 1.63 1.28 0.55 0.55 0.00 -
P/NAPS 1.16 1.31 1.33 1.83 2.42 2.44 2.58 -41.39%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 15/09/15 15/06/15 24/03/15 09/12/14 25/09/14 19/06/14 24/03/14 -
Price 1.87 2.42 2.30 2.45 4.13 4.33 4.30 -
P/RPS 1.13 1.48 1.38 1.56 2.63 2.82 3.07 -48.73%
P/EPS 13.28 12.19 9.60 8.95 16.09 17.27 23.70 -32.10%
EY 7.53 8.20 10.42 11.17 6.22 5.79 4.22 47.27%
DY 1.79 1.38 1.89 1.78 0.57 0.54 0.00 -
P/NAPS 0.89 1.19 1.14 1.32 2.32 2.45 2.53 -50.26%

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