[SAPCRES] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 1.84%
YoY- 20.77%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 2,500,422 2,203,264 3,179,961 3,444,822 3,136,944 2,681,424 3,257,043 -16.19%
PBT 521,590 501,528 415,148 415,386 422,936 394,628 363,999 27.18%
Tax -80,966 -60,300 -40,633 -44,089 -50,336 -45,784 -28,745 99.82%
NP 440,624 441,228 374,515 371,297 372,600 348,844 335,254 20.04%
-
NP to SH 301,154 289,380 231,445 211,697 207,872 202,760 172,035 45.39%
-
Tax Rate 15.52% 12.02% 9.79% 10.61% 11.90% 11.60% 7.90% -
Total Cost 2,059,798 1,762,036 2,805,446 3,073,525 2,764,344 2,332,580 2,921,789 -20.83%
-
Net Worth 1,226,072 1,161,092 1,095,580 1,046,574 1,047,021 1,046,997 1,050,502 10.88%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - 108,511 51,052 76,611 - 88,596 -
Div Payout % - - 46.88% 24.12% 36.86% - 51.50% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,226,072 1,161,092 1,095,580 1,046,574 1,047,021 1,046,997 1,050,502 10.88%
NOSH 1,277,158 1,275,925 1,276,602 1,276,310 1,276,854 1,276,826 1,265,665 0.60%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 17.62% 20.03% 11.78% 10.78% 11.88% 13.01% 10.29% -
ROE 24.56% 24.92% 21.13% 20.23% 19.85% 19.37% 16.38% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 195.78 172.68 249.10 269.90 245.68 210.01 257.34 -16.70%
EPS 23.58 22.68 18.13 16.59 16.28 15.88 13.59 44.53%
DPS 0.00 0.00 8.50 4.00 6.00 0.00 7.00 -
NAPS 0.96 0.91 0.8582 0.82 0.82 0.82 0.83 10.21%
Adjusted Per Share Value based on latest NOSH - 1,275,279
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 195.75 172.48 248.94 269.68 245.58 209.92 254.98 -16.19%
EPS 23.58 22.65 18.12 16.57 16.27 15.87 13.47 45.39%
DPS 0.00 0.00 8.49 4.00 6.00 0.00 6.94 -
NAPS 0.9598 0.909 0.8577 0.8193 0.8197 0.8196 0.8224 10.88%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 4.46 3.72 3.68 2.50 2.29 2.30 2.32 -
P/RPS 2.28 2.15 1.48 0.93 0.93 1.10 0.90 86.15%
P/EPS 18.91 16.40 20.30 15.07 14.07 14.48 17.07 7.08%
EY 5.29 6.10 4.93 6.63 7.11 6.90 5.86 -6.61%
DY 0.00 0.00 2.31 1.60 2.62 0.00 3.02 -
P/NAPS 4.65 4.09 4.29 3.05 2.79 2.80 2.80 40.36%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 30/06/11 28/03/11 10/12/10 29/09/10 24/06/10 24/03/10 -
Price 3.92 4.20 3.55 2.85 2.36 2.23 2.36 -
P/RPS 2.00 2.43 1.43 1.06 0.96 1.06 0.92 68.05%
P/EPS 16.62 18.52 19.58 17.18 14.50 14.04 17.36 -2.87%
EY 6.02 5.40 5.11 5.82 6.90 7.12 5.76 2.99%
DY 0.00 0.00 2.39 1.40 2.54 0.00 2.97 -
P/NAPS 4.08 4.62 4.14 3.48 2.88 2.72 2.84 27.40%

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