[SAPCRES] QoQ TTM 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- 0.7%

YoY- 26.28%

Quarter Report

SapuraCrest Q3 31 Oct 2010 results.pdf

Latest QR

Upcoming QR

SAPCRES's Result

SAPCRES's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
TTM Result
Revenue	2,861,700	3,060,421	3,179,961	3,068,093	3,077,759	3,211,216	3,257,043	-8.28%
YoY %	-6.49%	-3.76%	3.65%	-0.31%	-4.16%	-1.41%	-	-
Horiz. %	87.86%	93.96%	97.63%	94.20%	94.50%	98.59%	100.00%	-
PBT	464,475	441,873	415,148	383,996	399,472	394,535	363,999	17.69%
YoY %	5.12%	6.44%	8.11%	-3.87%	1.25%	8.39%	-	-
Horiz. %	127.60%	121.39%	114.05%	105.49%	109.75%	108.39%	100.00%	-
Tax	-55,948	-44,262	-40,633	-23,288	-32,007	-32,606	-28,745	56.07%
YoY %	-26.40%	-8.93%	-74.48%	27.24%	1.84%	-13.43%	-	-
Horiz. %	194.64%	153.98%	141.36%	81.02%	111.35%	113.43%	100.00%	-
NP	408,527	397,611	374,515	360,708	367,465	361,929	335,254	14.12%
YoY %	2.75%	6.17%	3.83%	-1.84%	1.53%	7.96%	-	-
Horiz. %	121.86%	118.60%	111.71%	107.59%	109.61%	107.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,086	253,100	231,445	199,344	197,949	197,065	172,035	37.85%
YoY %	9.87%	9.36%	16.10%	0.70%	0.45%	14.55%	-	-
Horiz. %	161.65%	147.12%	134.53%	115.87%	115.06%	114.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.05%	10.02%	9.79%	6.06%	8.01%	8.26%	7.90%	-
YoY %	20.26%	2.35%	61.55%	-24.34%	-3.03%	4.56%	-	-
Horiz. %	152.53%	126.84%	123.92%	76.71%	101.39%	104.56%	100.00%	-
Total Cost	2,453,173	2,662,810	2,805,446	2,707,385	2,710,294	2,849,287	2,921,789	-11.02%
YoY %	-7.87%	-5.08%	3.62%	-0.11%	-4.88%	-2.48%	-	-
Horiz. %	83.96%	91.14%	96.02%	92.66%	92.76%	97.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,225,166	1,161,092	1,096,128	1,045,728	1,047,043	1,046,997	1,051,550	10.75%
YoY %	5.52%	5.93%	4.82%	-0.13%	0.00%	-0.43%	-	-
Horiz. %	116.51%	110.42%	104.24%	99.45%	99.57%	99.57%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Dividend
Div	70,248	108,554	108,554	88,983	88,983	88,620	88,620	-14.38%
YoY %	-35.29%	0.00%	21.99%	0.00%	0.41%	0.00%	-	-
Horiz. %	79.27%	122.49%	122.49%	100.41%	100.41%	100.00%	100.00%	-
Div Payout %	25.26%	42.89%	46.90%	44.64%	44.95%	44.97%	51.51%	-
YoY %	-41.11%	-8.55%	5.06%	-0.69%	-0.04%	-12.70%	-	-
Horiz. %	49.04%	83.27%	91.05%	86.66%	87.26%	87.30%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Equity
Net Worth	1,225,166	1,161,092	1,096,128	1,045,728	1,047,043	1,046,997	1,051,550	10.75%
YoY %	5.52%	5.93%	4.82%	-0.13%	0.00%	-0.43%	-	-
Horiz. %	116.51%	110.42%	104.24%	99.45%	99.57%	99.57%	100.00%	-
NOSH	1,276,215	1,275,925	1,277,240	1,275,279	1,276,882	1,276,826	1,266,928	0.48%
YoY %	0.02%	-0.10%	0.15%	-0.13%	0.00%	0.78%	-	-
Horiz. %	100.73%	100.71%	100.81%	100.66%	100.79%	100.78%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Ratio Analysis
NP Margin	14.28%	12.99%	11.78%	11.76%	11.94%	11.27%	10.29%	-
YoY %	9.93%	10.27%	0.17%	-1.51%	5.94%	9.52%	-	-
Horiz. %	138.78%	126.24%	114.48%	114.29%	116.03%	109.52%	100.00%	-
ROE	22.70%	21.80%	21.11%	19.06%	18.91%	18.82%	16.36%	-
YoY %	4.13%	3.27%	10.76%	0.79%	0.48%	15.04%	-	-
Horiz. %	138.75%	133.25%	129.03%	116.50%	115.59%	115.04%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Per Share
RPS	224.23	239.86	248.97	240.58	241.04	251.50	257.08	-8.73%
YoY %	-6.52%	-3.66%	3.49%	-0.19%	-4.16%	-2.17%	-	-
Horiz. %	87.22%	93.30%	96.85%	93.58%	93.76%	97.83%	100.00%	-
EPS	21.79	19.84	18.12	15.63	15.50	15.43	13.58	37.17%
YoY %	9.83%	9.49%	15.93%	0.84%	0.45%	13.62%	-	-
Horiz. %	160.46%	146.10%	133.43%	115.10%	114.14%	113.62%	100.00%	-
DPS	5.50	8.50	8.50	7.00	7.00	7.00	7.00	-14.88%
YoY %	-35.29%	0.00%	21.43%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.57%	121.43%	121.43%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.96	0.91	0.8582	0.82	0.82	0.82	0.83	10.21%
YoY %	5.49%	6.04%	4.66%	0.00%	0.00%	-1.20%	-	-
Horiz. %	115.66%	109.64%	103.40%	98.80%	98.80%	98.80%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,275,279
RPS	224.03	239.59	248.94	240.19	240.94	251.39	254.98	-8.28%
YoY %	-6.49%	-3.76%	3.64%	-0.31%	-4.16%	-1.41%	-	-
Horiz. %	87.86%	93.96%	97.63%	94.20%	94.49%	98.59%	100.00%	-
EPS	21.77	19.81	18.12	15.61	15.50	15.43	13.47	37.84%
YoY %	9.89%	9.33%	16.08%	0.71%	0.45%	14.55%	-	-
Horiz. %	161.62%	147.07%	134.52%	115.89%	115.07%	114.55%	100.00%	-
DPS	5.50	8.50	8.50	6.97	6.97	6.94	6.94	-14.39%
YoY %	-35.29%	0.00%	21.95%	0.00%	0.43%	0.00%	-	-
Horiz. %	79.25%	122.48%	122.48%	100.43%	100.43%	100.00%	100.00%	-
NAPS	0.9591	0.909	0.8581	0.8187	0.8197	0.8196	0.8232	10.75%
YoY %	5.51%	5.93%	4.81%	-0.12%	0.01%	-0.44%	-	-
Horiz. %	116.51%	110.42%	104.24%	99.45%	99.57%	99.56%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
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	1.99	1.55	1.48	1.04	0.95	0.91	0.90	69.96%
YoY %	28.39%	4.73%	42.31%	9.47%	4.40%	1.11%	-	-
Horiz. %	221.11%	172.22%	164.44%	115.56%	105.56%	101.11%	100.00%	-
P/EPS	20.47	18.75	20.31	15.99	14.77	14.90	17.09	12.82%
YoY %	9.17%	-7.68%	27.02%	8.26%	-0.87%	-12.81%	-	-
Horiz. %	119.78%	109.71%	118.84%	93.56%	86.42%	87.19%	100.00%	-
EY	4.89	5.33	4.92	6.25	6.77	6.71	5.85	-11.29%
YoY %	-8.26%	8.33%	-21.28%	-7.68%	0.89%	14.70%	-	-
Horiz. %	83.59%	91.11%	84.10%	106.84%	115.73%	114.70%	100.00%	-
DY	1.23	2.28	2.31	2.80	3.06	3.04	3.02	-45.14%
YoY %	-46.05%	-1.30%	-17.50%	-8.50%	0.66%	0.66%	-	-
Horiz. %	40.73%	75.50%	76.49%	92.72%	101.32%	100.66%	100.00%	-
P/NAPS	4.65	4.09	4.29	3.05	2.79	2.80	2.80	40.36%
YoY %	13.69%	-4.66%	40.66%	9.32%	-0.36%	0.00%	-	-
Horiz. %	166.07%	146.07%	153.21%	108.93%	99.64%	100.00%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Price Multiplier on Announcement Date
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	1.75	1.75	1.43	1.18	0.98	0.89	0.92	53.70%
YoY %	0.00%	22.38%	21.19%	20.41%	10.11%	-3.26%	-	-
Horiz. %	190.22%	190.22%	155.43%	128.26%	106.52%	96.74%	100.00%	-
P/EPS	17.99	21.17	19.59	18.23	15.22	14.45	17.38	2.33%
YoY %	-15.02%	8.07%	7.46%	19.78%	5.33%	-16.86%	-	-
Horiz. %	103.51%	121.81%	112.72%	104.89%	87.57%	83.14%	100.00%	-
EY	5.56	4.72	5.10	5.48	6.57	6.92	5.75	-2.22%
YoY %	17.80%	-7.45%	-6.93%	-16.59%	-5.06%	20.35%	-	-
Horiz. %	96.70%	82.09%	88.70%	95.30%	114.26%	120.35%	100.00%	-
DY	1.40	2.02	2.39	2.46	2.97	3.14	2.97	-39.51%
YoY %	-30.69%	-15.48%	-2.85%	-17.17%	-5.41%	5.72%	-	-
Horiz. %	47.14%	68.01%	80.47%	82.83%	100.00%	105.72%	100.00%	-
P/NAPS	4.08	4.62	4.14	3.48	2.88	2.72	2.84	27.40%
YoY %	-11.69%	11.59%	18.97%	20.83%	5.88%	-4.23%	-	-
Horiz. %	143.66%	162.68%	145.77%	122.54%	101.41%	95.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos