[SAPNRG] YoY Annualized Quarter 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- -0.86%
YoY- 87.09%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 7,784,672 10,603,325 10,064,737 8,659,420 6,606,484 2,661,290 23.91%
PBT 680,702 793,996 2,102,242 1,244,777 829,202 529,593 5.14%
Tax -175,258 -133,410 -363,184 -195,632 -197,208 -76,526 18.00%
NP 505,444 660,585 1,739,058 1,049,145 631,994 453,066 2.20%
-
NP to SH 507,514 659,512 1,738,157 999,574 534,269 311,616 10.23%
-
Tax Rate 25.75% 16.80% 17.28% 15.72% 23.78% 14.45% -
Total Cost 7,279,228 9,942,740 8,325,678 7,610,274 5,974,489 2,208,224 26.90%
-
Net Worth 12,583,484 13,799,571 11,143,057 9,286,078 6,203,126 0 -
Dividend
31/10/16 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
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 12,583,484 13,799,571 11,143,057 9,286,078 6,203,126 0 -
NOSH 5,992,155 5,973,840 5,990,891 5,662,243 5,002,521 1,277,158 36.18%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 6.49% 6.23% 17.28% 12.12% 9.57% 17.02% -
ROE 4.03% 4.78% 15.60% 10.76% 8.61% 0.00% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 131.15 177.50 168.00 152.93 132.06 208.38 -8.83%
EPS 8.53 11.04 29.01 17.65 10.68 0.00 -
DPS 0.00 1.80 5.80 0.00 0.00 0.00 -
NAPS 2.12 2.31 1.86 1.64 1.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,989,170
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 42.24 57.53 54.61 46.98 35.84 14.44 23.91%
EPS 2.75 3.58 9.43 5.42 2.90 1.69 10.21%
DPS 0.00 0.58 1.89 0.00 0.00 0.00 -
NAPS 0.6827 0.7487 0.6046 0.5038 0.3366 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 - -
Price 1.62 2.11 3.41 4.00 2.51 0.00 -
P/RPS 1.24 1.19 2.03 2.62 1.90 0.00 -
P/EPS 18.95 19.11 11.75 22.66 23.50 0.00 -
EY 5.28 5.23 8.51 4.41 4.25 0.00 -
DY 0.00 0.85 1.70 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 1.83 2.44 2.02 0.00 -
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 08/12/16 22/12/15 09/12/14 06/12/13 10/12/12 - -
Price 1.55 1.71 2.45 4.38 2.80 0.00 -
P/RPS 1.18 0.96 1.46 2.86 2.12 0.00 -
P/EPS 18.13 15.49 8.44 24.81 26.22 0.00 -
EY 5.52 6.46 11.84 4.03 3.81 0.00 -
DY 0.00 1.05 2.37 0.00 0.00 0.00 -
P/NAPS 0.73 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