[SAPCRES] YoY Annualized Quarter Result on 31-Jan-2008 [#4]

Stock

[SAPCRES] SAPURACREST PETROLEUM BHD

Announcement Date

26-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jan-2008 [#4]

Profit Trend

QoQ- 30.48%

YoY- 541.57%

Quarter Report

SapuraCrestQ4Results31Jan2008.pdf

Latest QR

Upcoming QR

SAPCRES's Result

SAPCRES's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Annualized Quarter Result
Revenue	3,179,961	3,257,043	3,451,702	2,261,905	1,766,118	1,793,739	1,034,789	20.56%
YoY %	-2.37%	-5.64%	52.60%	28.07%	-1.54%	73.34%	-	-
Horiz. %	307.31%	314.75%	333.57%	218.59%	170.67%	173.34%	100.00%	-
PBT	415,148	363,999	281,560	171,393	41,123	109,591	72,451	33.75%
YoY %	14.05%	29.28%	64.28%	316.78%	-62.48%	51.26%	-	-
Horiz. %	573.01%	502.41%	388.62%	236.56%	56.76%	151.26%	100.00%	-
Tax	-40,633	-28,745	-31,790	-20,365	-8,054	-2,233	2,435	-
YoY %	-41.36%	9.58%	-56.10%	-152.86%	-260.68%	-191.70%	-	-
Horiz. %	-1,668.71%	-1,180.49%	-1,305.54%	-836.34%	-330.76%	-91.70%	100.00%	-
NP	374,515	335,254	249,770	151,028	33,069	107,358	74,886	30.75%
YoY %	11.71%	34.23%	65.38%	356.71%	-69.20%	43.36%	-	-
Horiz. %	500.11%	447.69%	333.53%	201.68%	44.16%	143.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	231,445	172,035	115,774	78,264	-17,724	73,995	74,886	20.68%
YoY %	34.53%	48.60%	47.93%	541.57%	-123.95%	-1.19%	-	-
Horiz. %	309.06%	229.73%	154.60%	104.51%	-23.67%	98.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.79%	7.90%	11.29%	11.88%	19.59%	2.04%	-3.36%	-
YoY %	23.92%	-30.03%	-4.97%	-39.36%	860.29%	160.71%	-	-
Horiz. %	-291.37%	-235.12%	-336.01%	-353.57%	-583.04%	-60.71%	100.00%	-
Total Cost	2,805,446	2,921,789	3,201,932	2,110,877	1,733,049	1,686,381	959,903	19.56%
YoY %	-3.98%	-8.75%	51.69%	21.80%	2.77%	75.68%	-	-
Horiz. %	292.26%	304.38%	333.57%	219.91%	180.54%	175.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,095,580	1,050,502	906,422	711,439	434,238	475,167	284,377	25.19%
YoY %	4.29%	15.90%	27.41%	63.84%	-8.61%	67.09%	-	-
Horiz. %	385.26%	369.40%	318.74%	250.17%	152.70%	167.09%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Dividend
Div	108,511	88,596	58,858	20,924	17,724	26,398	-	-
YoY %	22.48%	50.52%	181.29%	18.05%	-32.86%	0.00%	-	-
Horiz. %	411.06%	335.62%	222.96%	79.26%	67.14%	100.00%	-	-
Div Payout %	46.88%	51.50%	50.84%	26.74%	0.00%	35.68%	-	-
YoY %	-8.97%	1.30%	90.13%	0.00%	0.00%	0.00%	-	-
Horiz. %	131.39%	144.34%	142.49%	74.94%	0.00%	100.00%	-	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Equity
Net Worth	1,095,580	1,050,502	906,422	711,439	434,238	475,167	284,377	25.19%
YoY %	4.29%	15.90%	27.41%	63.84%	-8.61%	67.09%	-	-
Horiz. %	385.26%	369.40%	318.74%	250.17%	152.70%	167.09%	100.00%	-
NOSH	1,276,602	1,265,665	1,177,171	1,046,235	886,200	879,940	861,749	6.76%
YoY %	0.86%	7.52%	12.51%	18.06%	0.71%	2.11%	-	-
Horiz. %	148.14%	146.87%	136.60%	121.41%	102.84%	102.11%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Ratio Analysis
NP Margin	11.78%	10.29%	7.24%	6.68%	1.87%	5.99%	7.24%	-
YoY %	14.48%	42.13%	8.38%	257.22%	-68.78%	-17.27%	-	-
Horiz. %	162.71%	142.13%	100.00%	92.27%	25.83%	82.73%	100.00%	-
ROE	21.13%	16.38%	12.77%	11.00%	-4.08%	15.57%	26.33%	-
YoY %	29.00%	28.27%	16.09%	369.61%	-126.20%	-40.87%	-	-
Horiz. %	80.25%	62.21%	48.50%	41.78%	-15.50%	59.13%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Per Share
RPS	249.10	257.34	293.22	216.19	199.29	203.85	120.08	12.92%
YoY %	-3.20%	-12.24%	35.63%	8.48%	-2.24%	69.76%	-	-
Horiz. %	207.45%	214.31%	244.19%	180.04%	165.96%	169.76%	100.00%	-
EPS	18.13	13.59	9.83	7.48	-2.00	8.41	8.69	13.03%
YoY %	33.41%	38.25%	31.42%	474.00%	-123.78%	-3.22%	-	-
Horiz. %	208.63%	156.39%	113.12%	86.08%	-23.01%	96.78%	100.00%	-
DPS	8.50	7.00	5.00	2.00	2.00	3.00	0.00	-
YoY %	21.43%	40.00%	150.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	283.33%	233.33%	166.67%	66.67%	66.67%	100.00%	-	-
NAPS	0.8582	0.83	0.77	0.68	0.49	0.54	0.33	17.25%
YoY %	3.40%	7.79%	13.24%	38.78%	-9.26%	63.64%	-	-
Horiz. %	260.06%	251.52%	233.33%	206.06%	148.48%	163.64%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,046,269
RPS	248.94	254.98	270.22	177.07	138.26	140.42	81.01	20.56%
YoY %	-2.37%	-5.64%	52.61%	28.07%	-1.54%	73.34%	-	-
Horiz. %	307.30%	314.75%	333.56%	218.58%	170.67%	173.34%	100.00%	-
EPS	18.12	13.47	9.06	6.13	-1.39	5.79	5.86	20.69%
YoY %	34.52%	48.68%	47.80%	541.01%	-124.01%	-1.19%	-	-
Horiz. %	309.22%	229.86%	154.61%	104.61%	-23.72%	98.81%	100.00%	-
DPS	8.49	6.94	4.61	1.64	1.39	2.07	0.00	-
YoY %	22.33%	50.54%	181.10%	17.99%	-32.85%	0.00%	-	-
Horiz. %	410.14%	335.27%	222.71%	79.23%	67.15%	100.00%	-	-
NAPS	0.8577	0.8224	0.7096	0.557	0.3399	0.372	0.2226	25.19%
YoY %	4.29%	15.90%	27.40%	63.87%	-8.63%	67.12%	-	-
Horiz. %	385.31%	369.45%	318.78%	250.22%	152.70%	167.12%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	31/01/06	31/01/05	-
Price	3.68	2.32	0.75	1.50	0.72	0.81	1.06	-
P/RPS	1.48	0.90	0.26	0.69	0.36	0.40	0.88	9.04%
YoY %	64.44%	246.15%	-62.32%	91.67%	-10.00%	-54.55%	-	-
Horiz. %	168.18%	102.27%	29.55%	78.41%	40.91%	45.45%	100.00%	-
P/EPS	20.30	17.07	7.63	20.05	-36.00	9.63	12.20	8.85%
YoY %	18.92%	123.72%	-61.95%	155.69%	-473.83%	-21.07%	-	-
Horiz. %	166.39%	139.92%	62.54%	164.34%	-295.08%	78.93%	100.00%	-
EY	4.93	5.86	13.11	4.99	-2.78	10.38	8.20	-8.12%
YoY %	-15.87%	-55.30%	162.73%	279.50%	-126.78%	26.59%	-	-
Horiz. %	60.12%	71.46%	159.88%	60.85%	-33.90%	126.59%	100.00%	-
DY	2.31	3.02	6.67	1.33	2.78	3.70	0.00	-
YoY %	-23.51%	-54.72%	401.50%	-52.16%	-24.86%	0.00%	-	-
Horiz. %	62.43%	81.62%	180.27%	35.95%	75.14%	100.00%	-	-
P/NAPS	4.29	2.80	0.97	2.21	1.47	1.50	3.21	4.95%
YoY %	53.21%	188.66%	-56.11%	50.34%	-2.00%	-53.27%	-	-
Horiz. %	133.64%	87.23%	30.22%	68.85%	45.79%	46.73%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	28/03/11	24/03/10	12/03/09	26/03/08	27/03/07	28/03/06	24/03/05	-
Price	3.55	2.36	0.62	1.12	0.83	0.75	1.08	-
P/RPS	1.43	0.92	0.21	0.52	0.42	0.37	0.90	8.01%
YoY %	55.43%	338.10%	-59.62%	23.81%	13.51%	-58.89%	-	-
Horiz. %	158.89%	102.22%	23.33%	57.78%	46.67%	41.11%	100.00%	-
P/EPS	19.58	17.36	6.30	14.97	-41.50	8.92	12.43	7.86%
YoY %	12.79%	175.56%	-57.92%	136.07%	-565.25%	-28.24%	-	-
Horiz. %	157.52%	139.66%	50.68%	120.43%	-333.87%	71.76%	100.00%	-
EY	5.11	5.76	15.86	6.68	-2.41	11.21	8.05	-7.29%
YoY %	-11.28%	-63.68%	137.43%	377.18%	-121.50%	39.25%	-	-
Horiz. %	63.48%	71.55%	197.02%	82.98%	-29.94%	139.25%	100.00%	-
DY	2.39	2.97	8.06	1.79	2.41	4.00	0.00	-
YoY %	-19.53%	-63.15%	350.28%	-25.73%	-39.75%	0.00%	-	-
Horiz. %	59.75%	74.25%	201.50%	44.75%	60.25%	100.00%	-	-
P/NAPS	4.14	2.84	0.81	1.65	1.69	1.39	3.27	4.00%
YoY %	45.77%	250.62%	-50.91%	-2.37%	21.58%	-57.49%	-	-
Horiz. %	126.61%	86.85%	24.77%	50.46%	51.68%	42.51%	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