[SAPCRES] QoQ Cumulative Quarter Result on 31-Jul-2009 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 204.06%
YoY- 48.74%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 670,356 3,257,043 2,772,567 1,747,756 716,183 3,451,702 2,634,005 -59.94%
PBT 98,657 363,999 291,543 175,995 68,121 281,560 209,371 -39.52%
Tax -11,446 -28,745 -38,524 -21,906 -7,585 -31,790 -23,961 -38.97%
NP 87,211 335,254 253,019 154,089 60,536 249,770 185,410 -39.60%
-
NP to SH 50,690 172,035 131,464 78,022 25,660 115,774 89,381 -31.55%
-
Tax Rate 11.60% 7.90% 13.21% 12.45% 11.13% 11.29% 11.44% -
Total Cost 583,145 2,921,789 2,519,548 1,593,667 655,647 3,201,932 2,448,595 -61.67%
-
Net Worth 1,046,997 1,050,502 1,012,234 1,049,566 1,011,231 906,422 894,987 11.05%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 88,596 37,958 37,936 - 58,858 23,552 -
Div Payout % - 51.50% 28.87% 48.62% - 50.84% 26.35% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 1,046,997 1,050,502 1,012,234 1,049,566 1,011,231 906,422 894,987 11.05%
NOSH 1,276,826 1,265,665 1,265,293 1,264,538 1,264,039 1,177,171 1,177,615 5.55%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 13.01% 10.29% 9.13% 8.82% 8.45% 7.24% 7.04% -
ROE 4.84% 16.38% 12.99% 7.43% 2.54% 12.77% 9.99% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 52.50 257.34 219.12 138.21 56.66 293.22 223.67 -62.04%
EPS 3.97 13.59 10.39 6.17 2.03 9.83 7.59 -35.15%
DPS 0.00 7.00 3.00 3.00 0.00 5.00 2.00 -
NAPS 0.82 0.83 0.80 0.83 0.80 0.77 0.76 5.21%
Adjusted Per Share Value based on latest NOSH - 1,264,782
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 52.48 254.98 217.05 136.82 56.07 270.22 206.20 -59.93%
EPS 3.97 13.47 10.29 6.11 2.01 9.06 7.00 -31.55%
DPS 0.00 6.94 2.97 2.97 0.00 4.61 1.84 -
NAPS 0.8196 0.8224 0.7924 0.8217 0.7916 0.7096 0.7006 11.05%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.30 2.32 2.09 1.66 1.15 0.75 0.71 -
P/RPS 4.38 0.90 0.95 1.20 2.03 0.26 0.32 474.95%
P/EPS 57.93 17.07 20.12 26.90 56.65 7.63 9.35 238.46%
EY 1.73 5.86 4.97 3.72 1.77 13.11 10.69 -70.40%
DY 0.00 3.02 1.44 1.81 0.00 6.67 2.82 -
P/NAPS 2.80 2.80 2.61 2.00 1.44 0.97 0.93 108.92%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 24/06/10 24/03/10 29/12/09 10/09/09 17/06/09 12/03/09 10/12/08 -
Price 2.23 2.36 2.53 1.70 1.50 0.62 0.74 -
P/RPS 4.25 0.92 1.15 1.23 2.65 0.21 0.33 452.01%
P/EPS 56.17 17.36 24.35 27.55 73.89 6.30 9.75 222.39%
EY 1.78 5.76 4.11 3.63 1.35 15.86 10.26 -68.99%
DY 0.00 2.97 1.19 1.76 0.00 8.06 2.70 -
P/NAPS 2.72 2.84 3.16 2.05 1.88 0.81 0.97 99.22%

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