[SAPNRG] YoY Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
24-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 161.88%
YoY- 44.9%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 10,123,396 10,276,700 8,225,806 5,478,678 2,500,422 41.81%
PBT 794,954 2,331,402 1,219,260 721,174 521,590 11.10%
Tax -63,964 -418,924 -139,172 -182,404 -80,966 -5.71%
NP 730,990 1,912,478 1,080,088 538,770 440,624 13.48%
-
NP to SH 729,560 1,910,436 1,008,250 436,366 301,154 24.73%
-
Tax Rate 8.05% 17.97% 11.41% 25.29% 15.52% -
Total Cost 9,392,406 8,364,222 7,145,718 4,939,908 2,059,798 46.09%
-
Net Worth 12,597,148 10,666,800 9,590,963 6,055,579 0 -
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 161,195 281,651 - - - -
Div Payout % 22.09% 14.74% - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 12,597,148 10,666,800 9,590,963 6,055,579 0 -
NOSH 5,970,212 5,992,584 5,994,352 5,004,197 1,277,158 47.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 7.22% 18.61% 13.13% 9.83% 17.62% -
ROE 5.79% 17.91% 10.51% 7.21% 0.00% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 169.57 171.49 137.23 109.48 195.78 -3.52%
EPS 12.22 31.88 16.82 8.72 23.58 -15.14%
DPS 2.70 4.70 0.00 0.00 0.00 -
NAPS 2.11 1.78 1.60 1.2101 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,000,623
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 55.09 55.92 44.76 29.81 13.61 41.80%
EPS 3.97 10.40 5.49 2.37 1.64 24.71%
DPS 0.88 1.53 0.00 0.00 0.00 -
NAPS 0.6855 0.5805 0.5219 0.3295 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 - -
Price 2.45 4.31 3.86 2.45 0.00 -
P/RPS 1.44 2.51 2.81 2.24 0.00 -
P/EPS 20.05 13.52 22.95 28.10 0.00 -
EY 4.99 7.40 4.36 3.56 0.00 -
DY 1.10 1.09 0.00 0.00 0.00 -
P/NAPS 1.16 2.42 2.41 2.02 0.00 -
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 15/09/15 25/09/14 30/09/13 24/09/12 - -
Price 1.87 4.13 3.69 2.36 0.00 -
P/RPS 1.10 2.41 2.69 2.16 0.00 -
P/EPS 15.30 12.95 21.94 27.06 0.00 -
EY 6.53 7.72 4.56 3.69 0.00 -
DY 1.44 1.14 0.00 0.00 0.00 -
P/NAPS 0.89 2.32 2.31 1.95 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