[SAPNRG] YoY TTM 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- 28.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 10,346,960 9,432,764 8,452,116 5,515,297 23.33%
PBT 634,776 1,850,856 1,141,429 744,237 -5.16%
Tax -10,171 -209,724 -164,786 -163,999 -60.41%
NP 624,605 1,641,132 976,643 580,238 2.48%
-
NP to SH 623,768 1,640,852 873,574 448,713 11.60%
-
Tax Rate 1.60% 11.33% 14.44% 22.04% -
Total Cost 9,722,355 7,791,632 7,475,473 4,935,059 25.36%
-
Net Worth 13,823,379 11,153,597 9,822,240 6,200,645 30.63%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 80,534 260,770 - - -
Div Payout % 12.91% 15.89% - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 13,823,379 11,153,597 9,822,240 6,200,645 30.63%
NOSH 5,984,147 5,996,557 5,989,170 5,000,520 6.16%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 6.04% 17.40% 11.56% 10.52% -
ROE 4.51% 14.71% 8.89% 7.24% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 172.91 157.30 141.12 110.29 16.17%
EPS 10.42 27.36 14.59 8.97 5.12%
DPS 1.35 4.35 0.00 0.00 -
NAPS 2.31 1.86 1.64 1.24 23.04%
Adjusted Per Share Value based on latest NOSH - 5,000,520
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 56.31 51.33 46.00 30.01 23.34%
EPS 3.39 8.93 4.75 2.44 11.58%
DPS 0.44 1.42 0.00 0.00 -
NAPS 0.7523 0.607 0.5345 0.3374 30.64%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 2.11 3.41 4.00 2.51 -
P/RPS 1.22 2.17 2.83 2.28 -18.81%
P/EPS 20.24 12.46 27.42 27.97 -10.22%
EY 4.94 8.02 3.65 3.58 11.33%
DY 0.64 1.28 0.00 0.00 -
P/NAPS 0.91 1.83 2.44 2.02 -23.34%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 22/12/15 09/12/14 06/12/13 - -
Price 1.71 2.45 4.38 0.00 -
P/RPS 0.99 1.56 3.10 0.00 -
P/EPS 16.40 8.95 30.03 0.00 -
EY 6.10 11.17 3.33 0.00 -
DY 0.79 1.78 0.00 0.00 -
P/NAPS 0.74 1.32 2.67 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