[SAPCRES] YoY Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 30.86%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 2,556,402 3,179,961 3,257,043 3,451,702 2,261,905 1,766,118 1,793,739 6.07%
PBT 548,034 415,148 363,999 281,560 171,393 41,123 109,591 30.75%
Tax -73,488 -40,633 -28,745 -31,790 -20,365 -8,054 -2,233 78.96%
NP 474,546 374,515 335,254 249,770 151,028 33,069 107,358 28.09%
-
NP to SH 310,227 231,445 172,035 115,774 78,264 -17,724 73,995 26.96%
-
Tax Rate 13.41% 9.79% 7.90% 11.29% 11.88% 19.59% 2.04% -
Total Cost 2,081,856 2,805,446 2,921,789 3,201,932 2,110,877 1,733,049 1,686,381 3.57%
-
Net Worth 1,321,592 1,095,580 1,050,502 906,422 711,439 434,238 475,167 18.57%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 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
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,321,592 1,095,580 1,050,502 906,422 711,439 434,238 475,167 18.57%
NOSH 1,276,654 1,276,602 1,265,665 1,177,171 1,046,235 886,200 879,940 6.39%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 18.56% 11.78% 10.29% 7.24% 6.68% 1.87% 5.99% -
ROE 23.47% 21.13% 16.38% 12.77% 11.00% -4.08% 15.57% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 200.24 249.10 257.34 293.22 216.19 199.29 203.85 -0.29%
EPS 24.30 18.13 13.59 9.83 7.48 -2.00 8.41 19.33%
DPS 0.00 8.50 7.00 5.00 2.00 2.00 3.00 -
NAPS 1.0352 0.8582 0.83 0.77 0.68 0.49 0.54 11.45%
Adjusted Per Share Value based on latest NOSH - 1,266,928
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 200.13 248.94 254.98 270.22 177.07 138.26 140.42 6.08%
EPS 24.29 18.12 13.47 9.06 6.13 -1.39 5.79 26.98%
DPS 0.00 8.49 6.94 4.61 1.64 1.39 2.07 -
NAPS 1.0346 0.8577 0.8224 0.7096 0.557 0.3399 0.372 18.57%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 4.86 3.68 2.32 0.75 1.50 0.72 0.81 -
P/RPS 2.43 1.48 0.90 0.26 0.69 0.36 0.40 35.06%
P/EPS 20.00 20.30 17.07 7.63 20.05 -36.00 9.63 12.94%
EY 5.00 4.93 5.86 13.11 4.99 -2.78 10.38 -11.45%
DY 0.00 2.31 3.02 6.67 1.33 2.78 3.70 -
P/NAPS 4.69 4.29 2.80 0.97 2.21 1.47 1.50 20.91%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 28/03/11 24/03/10 12/03/09 26/03/08 27/03/07 28/03/06 -
Price 4.88 3.55 2.36 0.62 1.12 0.83 0.75 -
P/RPS 2.44 1.43 0.92 0.21 0.52 0.42 0.37 36.92%
P/EPS 20.08 19.58 17.36 6.30 14.97 -41.50 8.92 14.47%
EY 4.98 5.11 5.76 15.86 6.68 -2.41 11.21 -12.64%
DY 0.00 2.39 2.97 8.06 1.79 2.41 4.00 -
P/NAPS 4.71 4.14 2.84 0.81 1.65 1.69 1.39 22.54%

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