[SAPNRG] YoY Annualized Quarter 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- 22.44%
YoY- 71.45%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 10,603,325 10,064,737 8,659,420 6,606,484 2,661,290 41.24%
PBT 793,996 2,102,242 1,244,777 829,202 529,593 10.64%
Tax -133,410 -363,184 -195,632 -197,208 -76,526 14.89%
NP 660,585 1,739,058 1,049,145 631,994 453,066 9.87%
-
NP to SH 659,512 1,738,157 999,574 534,269 311,616 20.59%
-
Tax Rate 16.80% 17.28% 15.72% 23.78% 14.45% -
Total Cost 9,942,740 8,325,678 7,610,274 5,974,489 2,208,224 45.63%
-
Net Worth 13,799,571 11,143,057 9,286,078 6,203,126 0 -
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 107,529 347,471 - - - -
Div Payout % 16.30% 19.99% - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 13,799,571 11,143,057 9,286,078 6,203,126 0 -
NOSH 5,973,840 5,990,891 5,662,243 5,002,521 1,277,158 47.02%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 6.23% 17.28% 12.12% 9.57% 17.02% -
ROE 4.78% 15.60% 10.76% 8.61% 0.00% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 177.50 168.00 152.93 132.06 208.38 -3.92%
EPS 11.04 29.01 17.65 10.68 0.00 -
DPS 1.80 5.80 0.00 0.00 0.00 -
NAPS 2.31 1.86 1.64 1.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,000,520
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 57.53 54.61 46.98 35.84 14.44 41.24%
EPS 3.58 9.43 5.42 2.90 1.69 20.62%
DPS 0.58 1.89 0.00 0.00 0.00 -
NAPS 0.7487 0.6046 0.5038 0.3366 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 - -
Price 2.11 3.41 4.00 2.51 0.00 -
P/RPS 1.19 2.03 2.62 1.90 0.00 -
P/EPS 19.11 11.75 22.66 23.50 0.00 -
EY 5.23 8.51 4.41 4.25 0.00 -
DY 0.85 1.70 0.00 0.00 0.00 -
P/NAPS 0.91 1.83 2.44 2.02 0.00 -
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 22/12/15 09/12/14 06/12/13 10/12/12 - -
Price 1.71 2.45 4.38 2.80 0.00 -
P/RPS 0.96 1.46 2.86 2.12 0.00 -
P/EPS 15.49 8.44 24.81 26.22 0.00 -
EY 6.46 11.84 4.03 3.81 0.00 -
DY 1.05 2.37 0.00 0.00 0.00 -
P/NAPS 0.74 1.32 2.67 2.26 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