[SAPRES] YoY TTM Result on 31-Jan-2014 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
20-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- -75.97%
YoY- -71.54%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Revenue 50,896 47,939 39,575 37,691 28,203 17,486 271,069 -21.23%
PBT 87,399 3,993 23,397 8,876 33,117 34,739 10,539 35.25%
Tax 12,938 -1,280 211 601 184 4,128 -4,500 -
NP 100,337 2,713 23,608 9,477 33,301 38,867 6,039 49.35%
-
NP to SH 100,337 2,713 23,608 9,477 33,301 38,867 6,039 49.35%
-
Tax Rate -14.80% 32.06% -0.90% -6.77% -0.56% -11.88% 42.70% -
Total Cost -49,441 45,226 15,967 28,214 -5,098 -21,381 265,030 -
-
Net Worth 449,512 368,232 369,825 346,054 351,719 177,281 151,710 16.77%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Div 20,286 - - - - - - -
Div Payout % 20.22% - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Net Worth 449,512 368,232 369,825 346,054 351,719 177,281 151,710 16.77%
NOSH 139,600 139,600 139,600 139,600 139,600 139,591 141,785 -0.22%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
NP Margin 197.14% 5.66% 59.65% 25.14% 118.08% 222.27% 2.23% -
ROE 22.32% 0.74% 6.38% 2.74% 9.47% 21.92% 3.98% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
RPS 36.46 34.37 28.36 27.01 20.21 12.53 191.18 -21.06%
EPS 71.87 1.95 16.92 6.79 23.86 27.84 4.26 49.68%
DPS 14.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 2.64 2.65 2.48 2.52 1.27 1.07 17.03%
Adjusted Per Share Value based on latest NOSH - 139,538
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
RPS 19.63 18.49 15.26 14.54 10.88 6.74 104.56 -21.24%
EPS 38.70 1.05 9.11 3.66 12.84 14.99 2.33 49.34%
DPS 7.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7338 1.4203 1.4265 1.3348 1.3566 0.6838 0.5852 16.77%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/11 29/01/10 -
Price 0.93 1.36 0.93 0.945 0.66 1.22 0.44 -
P/RPS 2.55 3.96 3.28 3.50 3.27 9.74 0.23 40.97%
P/EPS 1.29 69.92 5.50 13.91 2.77 4.38 10.33 -25.69%
EY 77.28 1.43 18.19 7.19 36.15 22.82 9.68 34.51%
DY 15.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.52 0.35 0.38 0.26 0.96 0.41 -4.82%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/11 31/01/10 CAGR
Date 30/03/17 31/03/16 26/03/15 20/03/14 29/03/13 31/03/11 23/03/10 -
Price 1.17 1.21 0.92 1.00 0.67 0.85 0.32 -
P/RPS 3.21 3.52 3.24 3.70 3.32 6.79 0.17 52.10%
P/EPS 1.63 62.21 5.44 14.72 2.81 3.05 7.51 -19.59%
EY 61.43 1.61 18.39 6.79 35.61 32.76 13.31 24.39%
DY 12.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.35 0.40 0.27 0.67 0.30 2.63%

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