[SAPCRES] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
17-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -11.34%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 3,257,043 3,696,756 3,495,512 2,864,732 3,451,702 3,512,006 3,175,158 1.70%
PBT 363,999 388,724 351,990 272,484 281,560 279,161 239,826 31.96%
Tax -28,745 -51,365 -43,812 -30,340 -31,790 -31,948 -25,156 9.27%
NP 335,254 337,358 308,178 242,144 249,770 247,213 214,670 34.49%
-
NP to SH 172,035 175,285 156,044 102,640 115,774 119,174 104,910 38.93%
-
Tax Rate 7.90% 13.21% 12.45% 11.13% 11.29% 11.44% 10.49% -
Total Cost 2,921,789 3,359,397 3,187,334 2,622,588 3,201,932 3,264,793 2,960,488 -0.87%
-
Net Worth 1,050,502 1,012,234 1,049,566 1,011,231 906,422 894,987 858,568 14.35%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 88,596 50,611 75,872 - 58,858 31,403 - -
Div Payout % 51.50% 28.87% 48.62% - 50.84% 26.35% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 1,050,502 1,012,234 1,049,566 1,011,231 906,422 894,987 858,568 14.35%
NOSH 1,265,665 1,265,293 1,264,538 1,264,039 1,177,171 1,177,615 1,176,121 4.99%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 10.29% 9.13% 8.82% 8.45% 7.24% 7.04% 6.76% -
ROE 16.38% 17.32% 14.87% 10.15% 12.77% 13.32% 12.22% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 257.34 292.17 276.43 226.63 293.22 298.23 269.97 -3.13%
EPS 13.59 13.85 12.34 8.12 9.83 10.12 8.92 32.30%
DPS 7.00 4.00 6.00 0.00 5.00 2.67 0.00 -
NAPS 0.83 0.80 0.83 0.80 0.77 0.76 0.73 8.91%
Adjusted Per Share Value based on latest NOSH - 1,264,039
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 254.98 289.40 273.65 224.27 270.22 274.94 248.57 1.70%
EPS 13.47 13.72 12.22 8.04 9.06 9.33 8.21 38.98%
DPS 6.94 3.96 5.94 0.00 4.61 2.46 0.00 -
NAPS 0.8224 0.7924 0.8217 0.7916 0.7096 0.7006 0.6721 14.35%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 2.32 2.09 1.66 1.15 0.75 0.71 1.36 -
P/RPS 0.90 0.72 0.60 0.51 0.26 0.24 0.50 47.81%
P/EPS 17.07 15.09 13.45 14.16 7.63 7.02 15.25 7.78%
EY 5.86 6.63 7.43 7.06 13.11 14.25 6.56 -7.22%
DY 3.02 1.91 3.61 0.00 6.67 3.76 0.00 -
P/NAPS 2.80 2.61 2.00 1.44 0.97 0.93 1.86 31.25%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 24/03/10 29/12/09 10/09/09 17/06/09 12/03/09 10/12/08 16/09/08 -
Price 2.36 2.53 1.70 1.50 0.62 0.74 1.21 -
P/RPS 0.92 0.87 0.61 0.66 0.21 0.25 0.45 60.87%
P/EPS 17.36 18.26 13.78 18.47 6.30 7.31 13.57 17.79%
EY 5.76 5.48 7.26 5.41 15.86 13.68 7.37 -15.11%
DY 2.97 1.58 3.53 0.00 8.06 3.60 0.00 -
P/NAPS 2.84 3.16 2.05 1.88 0.81 0.97 1.66 42.90%

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