[SAPCRES] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 11.69%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 3,077,759 3,211,216 3,257,043 3,590,264 3,611,879 3,483,439 3,451,702 -7.37%
PBT 399,472 394,535 363,999 363,732 337,642 304,502 281,560 26.34%
Tax -32,007 -32,606 -28,745 -46,353 -41,118 -34,971 -31,790 0.45%
NP 367,465 361,929 335,254 317,379 296,524 269,531 249,770 29.44%
-
NP to SH 197,949 197,065 172,035 157,857 141,341 121,079 115,774 43.12%
-
Tax Rate 8.01% 8.26% 7.90% 12.74% 12.18% 11.48% 11.29% -
Total Cost 2,710,294 2,849,287 2,921,789 3,272,885 3,315,355 3,213,908 3,201,932 -10.54%
-
Net Worth 1,047,043 1,046,997 1,051,550 1,013,118 1,049,769 1,011,231 928,779 8.34%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 88,983 88,620 88,620 73,213 96,733 58,789 58,789 31.92%
Div Payout % 44.95% 44.97% 51.51% 46.38% 68.44% 48.55% 50.78% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,047,043 1,046,997 1,051,550 1,013,118 1,049,769 1,011,231 928,779 8.34%
NOSH 1,276,882 1,276,826 1,266,928 1,266,398 1,264,782 1,264,039 1,175,669 5.67%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.94% 11.27% 10.29% 8.84% 8.21% 7.74% 7.24% -
ROE 18.91% 18.82% 16.36% 15.58% 13.46% 11.97% 12.47% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 241.04 251.50 257.08 283.50 285.57 275.58 293.59 -12.35%
EPS 15.50 15.43 13.58 12.47 11.18 9.58 9.85 35.40%
DPS 7.00 7.00 7.00 5.78 7.65 4.65 5.00 25.22%
NAPS 0.82 0.82 0.83 0.80 0.83 0.80 0.79 2.52%
Adjusted Per Share Value based on latest NOSH - 1,266,398
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 240.94 251.39 254.98 281.06 282.76 272.70 270.22 -7.38%
EPS 15.50 15.43 13.47 12.36 11.06 9.48 9.06 43.18%
DPS 6.97 6.94 6.94 5.73 7.57 4.60 4.60 32.02%
NAPS 0.8197 0.8196 0.8232 0.7931 0.8218 0.7916 0.7271 8.34%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.29 2.30 2.32 2.09 1.66 1.15 0.75 -
P/RPS 0.95 0.91 0.90 0.74 0.58 0.42 0.26 137.79%
P/EPS 14.77 14.90 17.09 16.77 14.85 12.01 7.62 55.64%
EY 6.77 6.71 5.85 5.96 6.73 8.33 13.13 -35.77%
DY 3.06 3.04 3.02 2.77 4.61 4.04 6.67 -40.60%
P/NAPS 2.79 2.80 2.80 2.61 2.00 1.44 0.95 105.48%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 24/06/10 24/03/10 29/12/09 10/09/09 17/06/09 12/03/09 -
Price 2.36 2.23 2.36 2.53 1.70 1.50 0.62 -
P/RPS 0.98 0.89 0.92 0.89 0.60 0.54 0.21 180.04%
P/EPS 15.22 14.45 17.38 20.30 15.21 15.66 6.30 80.33%
EY 6.57 6.92 5.75 4.93 6.57 6.39 15.88 -44.56%
DY 2.97 3.14 2.97 2.29 4.50 3.10 8.06 -48.69%
P/NAPS 2.88 2.72 2.84 3.16 2.05 1.88 0.78 139.46%

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