[SAPCRES] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 13.6%
YoY- 98.68%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 3,495,512 2,864,732 3,451,702 3,512,006 3,175,158 2,737,784 2,261,905 33.70%
PBT 351,990 272,484 281,560 279,161 239,826 180,716 171,393 61.63%
Tax -43,812 -30,340 -31,790 -31,948 -25,156 -17,616 -20,365 66.72%
NP 308,178 242,144 249,770 247,213 214,670 163,100 151,028 60.94%
-
NP to SH 156,044 102,640 115,774 119,174 104,910 81,420 78,264 58.47%
-
Tax Rate 12.45% 11.13% 11.29% 11.44% 10.49% 9.75% 11.88% -
Total Cost 3,187,334 2,622,588 3,201,932 3,264,793 2,960,488 2,574,684 2,110,877 31.64%
-
Net Worth 1,049,566 1,011,231 906,422 894,987 858,568 830,577 711,439 29.62%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 75,872 - 58,858 31,403 - - 20,924 136.21%
Div Payout % 48.62% - 50.84% 26.35% - - 26.74% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,049,566 1,011,231 906,422 894,987 858,568 830,577 711,439 29.62%
NOSH 1,264,538 1,264,039 1,177,171 1,177,615 1,176,121 1,169,827 1,046,235 13.47%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 8.82% 8.45% 7.24% 7.04% 6.76% 5.96% 6.68% -
ROE 14.87% 10.15% 12.77% 13.32% 12.22% 9.80% 11.00% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 276.43 226.63 293.22 298.23 269.97 234.03 216.19 17.82%
EPS 12.34 8.12 9.83 10.12 8.92 6.96 7.48 39.66%
DPS 6.00 0.00 5.00 2.67 0.00 0.00 2.00 108.14%
NAPS 0.83 0.80 0.77 0.76 0.73 0.71 0.68 14.22%
Adjusted Per Share Value based on latest NOSH - 1,175,987
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 273.65 224.27 270.22 274.94 248.57 214.33 177.07 33.70%
EPS 12.22 8.04 9.06 9.33 8.21 6.37 6.13 58.46%
DPS 5.94 0.00 4.61 2.46 0.00 0.00 1.64 136.03%
NAPS 0.8217 0.7916 0.7096 0.7006 0.6721 0.6502 0.557 29.62%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.66 1.15 0.75 0.71 1.36 1.50 1.50 -
P/RPS 0.60 0.51 0.26 0.24 0.50 0.64 0.69 -8.90%
P/EPS 13.45 14.16 7.63 7.02 15.25 21.55 20.05 -23.38%
EY 7.43 7.06 13.11 14.25 6.56 4.64 4.99 30.42%
DY 3.61 0.00 6.67 3.76 0.00 0.00 1.33 94.70%
P/NAPS 2.00 1.44 0.97 0.93 1.86 2.11 2.21 -6.44%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 10/09/09 17/06/09 12/03/09 10/12/08 16/09/08 24/06/08 26/03/08 -
Price 1.70 1.50 0.62 0.74 1.21 1.41 1.12 -
P/RPS 0.61 0.66 0.21 0.25 0.45 0.60 0.52 11.23%
P/EPS 13.78 18.47 6.30 7.31 13.57 20.26 14.97 -5.37%
EY 7.26 5.41 15.86 13.68 7.37 4.94 6.68 5.71%
DY 3.53 0.00 8.06 3.60 0.00 0.00 1.79 57.32%
P/NAPS 2.05 1.88 0.81 0.97 1.66 1.99 1.65 15.58%

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