[SAPCRES] YoY Cumulative 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- 73.97%
YoY- 541.57%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 3,179,961 3,257,043 3,451,702 2,261,905 1,766,118 1,793,739 1,034,789 20.56%
PBT 415,148 363,999 281,560 171,393 41,123 109,591 72,451 33.75%
Tax -40,633 -28,745 -31,790 -20,365 -8,054 -2,233 2,435 -
NP 374,515 335,254 249,770 151,028 33,069 107,358 74,886 30.75%
-
NP to SH 231,445 172,035 115,774 78,264 -17,724 73,995 74,886 20.68%
-
Tax Rate 9.79% 7.90% 11.29% 11.88% 19.59% 2.04% -3.36% -
Total Cost 2,805,446 2,921,789 3,201,932 2,110,877 1,733,049 1,686,381 959,903 19.56%
-
Net Worth 1,095,580 1,050,502 906,422 711,439 434,238 475,167 284,377 25.19%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 108,511 88,596 58,858 20,924 17,724 26,398 - -
Div Payout % 46.88% 51.50% 50.84% 26.74% 0.00% 35.68% - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 1,095,580 1,050,502 906,422 711,439 434,238 475,167 284,377 25.19%
NOSH 1,276,602 1,265,665 1,177,171 1,046,235 886,200 879,940 861,749 6.76%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 11.78% 10.29% 7.24% 6.68% 1.87% 5.99% 7.24% -
ROE 21.13% 16.38% 12.77% 11.00% -4.08% 15.57% 26.33% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 249.10 257.34 293.22 216.19 199.29 203.85 120.08 12.92%
EPS 18.13 13.59 9.83 7.48 -2.00 8.41 8.69 13.03%
DPS 8.50 7.00 5.00 2.00 2.00 3.00 0.00 -
NAPS 0.8582 0.83 0.77 0.68 0.49 0.54 0.33 17.25%
Adjusted Per Share Value based on latest NOSH - 1,046,269
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 248.94 254.98 270.22 177.07 138.26 140.42 81.01 20.56%
EPS 18.12 13.47 9.06 6.13 -1.39 5.79 5.86 20.69%
DPS 8.49 6.94 4.61 1.64 1.39 2.07 0.00 -
NAPS 0.8577 0.8224 0.7096 0.557 0.3399 0.372 0.2226 25.19%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
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%
P/EPS 20.30 17.07 7.63 20.05 -36.00 9.63 12.20 8.85%
EY 4.93 5.86 13.11 4.99 -2.78 10.38 8.20 -8.12%
DY 2.31 3.02 6.67 1.33 2.78 3.70 0.00 -
P/NAPS 4.29 2.80 0.97 2.21 1.47 1.50 3.21 4.95%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
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%
P/EPS 19.58 17.36 6.30 14.97 -41.50 8.92 12.43 7.86%
EY 5.11 5.76 15.86 6.68 -2.41 11.21 8.05 -7.29%
DY 2.39 2.97 8.06 1.79 2.41 4.00 0.00 -
P/NAPS 4.14 2.84 0.81 1.65 1.69 1.39 3.27 4.00%

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
Post a Comment