[SAPNRG] YoY Annualized Quarter Result on 31-Jan-2014 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
24-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 8.74%
YoY- 107.19%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 7,651,323 10,184,031 9,943,019 8,378,776 6,912,414 2,556,402 24.48%
PBT 385,248 -712,639 1,615,962 1,207,757 829,750 519,534 -5.79%
Tax -179,084 -78,806 -182,502 -84,060 -165,969 -73,488 19.47%
NP 206,164 -791,445 1,433,460 1,123,697 663,781 446,046 -14.28%
-
NP to SH 208,316 -791,555 1,432,752 1,086,914 524,596 281,727 -5.85%
-
Tax Rate 46.49% - 11.29% 6.96% 20.00% 14.14% -
Total Cost 7,445,159 10,975,476 8,509,559 7,255,079 6,248,633 2,110,356 28.64%
-
Net Worth 13,060,299 12,186,959 12,034,398 9,766,140 6,357,222 0 -
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 59,636 80,649 260,445 - - - -
Div Payout % 28.63% 0.00% 18.18% - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 13,060,299 12,186,959 12,034,398 9,766,140 6,357,222 0 -
NOSH 5,992,000 5,974,000 5,987,262 5,744,788 5,005,687 1,277,158 36.18%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 2.69% -7.77% 14.42% 13.41% 9.60% 17.45% -
ROE 1.60% -6.50% 11.91% 11.13% 8.25% 0.00% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 128.30 170.47 166.07 145.85 138.09 200.16 -8.50%
EPS 3.50 -13.25 23.93 18.92 10.48 0.00 -
DPS 1.00 1.35 4.35 0.00 0.00 0.00 -
NAPS 2.19 2.04 2.01 1.70 1.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,989,946
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 41.51 55.25 53.95 45.46 37.50 13.87 24.48%
EPS 1.13 -4.29 7.77 5.90 2.85 1.53 -5.87%
DPS 0.32 0.44 1.41 0.00 0.00 0.00 -
NAPS 0.7086 0.6612 0.6529 0.5299 0.3449 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 - -
Price 1.72 1.88 2.67 4.39 2.92 0.00 -
P/RPS 1.34 1.10 1.61 3.01 2.11 0.00 -
P/EPS 49.24 -14.19 11.16 23.20 27.86 0.00 -
EY 2.03 -7.05 8.96 4.31 3.59 0.00 -
DY 0.58 0.72 1.63 0.00 0.00 0.00 -
P/NAPS 0.79 0.92 1.33 2.58 2.30 0.00 -
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 31/03/17 25/03/16 24/03/15 24/03/14 21/03/13 - -
Price 1.87 1.91 2.30 4.30 3.04 0.00 -
P/RPS 1.46 1.12 1.38 2.95 2.20 0.00 -
P/EPS 53.53 -14.42 9.61 22.73 29.01 0.00 -
EY 1.87 -6.94 10.40 4.40 3.45 0.00 -
DY 0.53 0.71 1.89 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.14 2.53 2.39 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