[SAPCRES] YoY 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- 42.64%

YoY- 353.12%

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
Quarter Result
Revenue	596,344	484,476	817,697	599,098	443,262	394,322	251,596	15.46%
YoY %	23.09%	-40.75%	36.49%	35.16%	12.41%	56.73%	-	-
Horiz. %	237.02%	192.56%	325.00%	238.12%	176.18%	156.73%	100.00%	-
PBT	103,608	72,456	72,189	65,013	19,784	20,962	8,355	52.11%
YoY %	42.99%	0.37%	11.04%	228.61%	-5.62%	150.89%	-	-
Horiz. %	1,240.07%	867.22%	864.02%	778.13%	236.79%	250.89%	100.00%	-
Tax	-7,566	9,779	-7,829	-8,552	1,010	5,554	21,068	-
YoY %	-177.37%	224.91%	8.45%	-946.73%	-81.81%	-73.64%	-	-
Horiz. %	-35.91%	46.42%	-37.16%	-40.59%	4.79%	26.36%	100.00%	-
NP	96,042	82,235	64,360	56,461	20,794	26,516	29,423	21.78%
YoY %	16.79%	27.77%	13.99%	171.53%	-21.58%	-9.88%	-	-
Horiz. %	326.42%	279.49%	218.74%	191.89%	70.67%	90.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,672	40,571	26,393	33,277	7,344	17,447	29,423	16.25%
YoY %	79.12%	53.72%	-20.69%	353.12%	-57.91%	-40.70%	-	-
Horiz. %	246.99%	137.89%	89.70%	113.10%	24.96%	59.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.30%	-13.50%	10.85%	13.15%	-5.11%	-26.50%	-252.16%	-
YoY %	154.07%	-224.42%	-17.49%	357.34%	80.72%	89.49%	-	-
Horiz. %	-2.89%	5.35%	-4.30%	-5.21%	2.03%	10.51%	100.00%	-
Total Cost	500,302	402,241	753,337	542,637	422,468	367,806	222,173	14.48%
YoY %	24.38%	-46.61%	38.83%	28.44%	14.86%	65.55%	-	-
Horiz. %	225.19%	181.05%	339.08%	244.24%	190.15%	165.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,096,128	1,051,550	928,779	711,463	433,561	476,071	283,906	25.23%
YoY %	4.24%	13.22%	30.54%	64.10%	-8.93%	67.69%	-	-
Horiz. %	386.09%	370.39%	327.14%	250.60%	152.71%	167.69%	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	70,248	50,677	35,270	20,925	17,696	13,224	-	-
YoY %	38.62%	43.68%	68.55%	18.25%	33.82%	0.00%	-	-
Horiz. %	531.22%	383.22%	266.71%	158.24%	133.82%	100.00%	-	-
Div Payout %	96.66%	124.91%	133.63%	62.88%	240.96%	75.80%	-	-
YoY %	-22.62%	-6.53%	112.52%	-73.90%	217.89%	0.00%	-	-
Horiz. %	127.52%	164.79%	176.29%	82.96%	317.89%	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	1,096,128	1,051,550	928,779	711,463	433,561	476,071	283,906	25.23%
YoY %	4.24%	13.22%	30.54%	64.10%	-8.93%	67.69%	-	-
Horiz. %	386.09%	370.39%	327.14%	250.60%	152.71%	167.69%	100.00%	-
NOSH	1,277,240	1,266,928	1,175,669	1,046,269	884,819	881,614	860,321	6.80%
YoY %	0.81%	7.76%	12.37%	18.25%	0.36%	2.48%	-	-
Horiz. %	148.46%	147.26%	136.65%	121.61%	102.85%	102.48%	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	16.11%	16.97%	7.87%	9.42%	4.69%	6.72%	11.69%	-
YoY %	-5.07%	115.63%	-16.45%	100.85%	-30.21%	-42.51%	-	-
Horiz. %	137.81%	145.17%	67.32%	80.58%	40.12%	57.49%	100.00%	-
ROE	6.63%	3.86%	2.84%	4.68%	1.69%	3.66%	10.36%	-
YoY %	71.76%	35.92%	-39.32%	176.92%	-53.83%	-64.67%	-	-
Horiz. %	64.00%	37.26%	27.41%	45.17%	16.31%	35.33%	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	46.69	38.24	69.55	57.26	50.10	44.73	29.24	8.10%
YoY %	22.10%	-45.02%	21.46%	14.29%	12.01%	52.98%	-	-
Horiz. %	159.68%	130.78%	237.86%	195.83%	171.34%	152.98%	100.00%	-
EPS	5.69	3.21	2.24	3.18	0.83	1.98	3.42	8.85%
YoY %	77.26%	43.30%	-29.56%	283.13%	-58.08%	-42.11%	-	-
Horiz. %	166.37%	93.86%	65.50%	92.98%	24.27%	57.89%	100.00%	-
DPS	5.50	4.00	3.00	2.00	2.00	1.50	0.00	-
YoY %	37.50%	33.33%	50.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	366.67%	266.67%	200.00%	133.33%	133.33%	100.00%	-	-
NAPS	0.8582	0.83	0.79	0.68	0.49	0.54	0.33	17.25%
YoY %	3.40%	5.06%	16.18%	38.78%	-9.26%	63.64%	-	-
Horiz. %	260.06%	251.52%	239.39%	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	46.68	37.93	64.01	46.90	34.70	30.87	19.70	15.45%
YoY %	23.07%	-40.74%	36.48%	35.16%	12.41%	56.70%	-	-
Horiz. %	236.95%	192.54%	324.92%	238.07%	176.14%	156.70%	100.00%	-
EPS	5.69	3.18	2.07	2.61	0.57	1.37	2.30	16.28%
YoY %	78.93%	53.62%	-20.69%	357.89%	-58.39%	-40.43%	-	-
Horiz. %	247.39%	138.26%	90.00%	113.48%	24.78%	59.57%	100.00%	-
DPS	5.50	3.97	2.76	1.64	1.39	1.04	0.00	-
YoY %	38.54%	43.84%	68.29%	17.99%	33.65%	0.00%	-	-
Horiz. %	528.85%	381.73%	265.38%	157.69%	133.65%	100.00%	-	-
NAPS	0.8581	0.8232	0.7271	0.557	0.3394	0.3727	0.2223	25.23%
YoY %	4.24%	13.22%	30.54%	64.11%	-8.93%	67.66%	-	-
Horiz. %	386.01%	370.31%	327.08%	250.56%	152.68%	167.66%	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	7.88	6.07	1.08	2.62	1.44	1.81	3.62	13.83%
YoY %	29.82%	462.04%	-58.78%	81.94%	-20.44%	-50.00%	-	-
Horiz. %	217.68%	167.68%	29.83%	72.38%	39.78%	50.00%	100.00%	-
P/EPS	64.68	72.45	33.41	47.16	86.75	40.93	30.99	13.04%
YoY %	-10.72%	116.85%	-29.16%	-45.64%	111.95%	32.07%	-	-
Horiz. %	208.71%	233.79%	107.81%	152.18%	279.93%	132.07%	100.00%	-
EY	1.55	1.38	2.99	2.12	1.15	2.44	3.23	-11.51%
YoY %	12.32%	-53.85%	41.04%	84.35%	-52.87%	-24.46%	-	-
Horiz. %	47.99%	42.72%	92.57%	65.63%	35.60%	75.54%	100.00%	-
DY	1.49	1.72	4.00	1.33	2.78	1.85	0.00	-
YoY %	-13.37%	-57.00%	200.75%	-52.16%	50.27%	0.00%	-	-
Horiz. %	80.54%	92.97%	216.22%	71.89%	150.27%	100.00%	-	-
P/NAPS	4.29	2.80	0.95	2.21	1.47	1.50	3.21	4.95%
YoY %	53.21%	194.74%	-57.01%	50.34%	-2.00%	-53.27%	-	-
Horiz. %	133.64%	87.23%	29.60%	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	7.60	6.17	0.89	1.96	1.66	1.68	3.69	12.79%
YoY %	23.18%	593.26%	-54.59%	18.07%	-1.19%	-54.47%	-	-
Horiz. %	205.96%	167.21%	24.12%	53.12%	44.99%	45.53%	100.00%	-
P/EPS	62.39	73.70	27.62	35.21	100.00	37.90	31.58	12.01%
YoY %	-15.35%	166.84%	-21.56%	-64.79%	163.85%	20.01%	-	-
Horiz. %	197.56%	233.38%	87.46%	111.49%	316.66%	120.01%	100.00%	-
EY	1.60	1.36	3.62	2.84	1.00	2.64	3.17	-10.76%
YoY %	17.65%	-62.43%	27.46%	184.00%	-62.12%	-16.72%	-	-
Horiz. %	50.47%	42.90%	114.20%	89.59%	31.55%	83.28%	100.00%	-
DY	1.55	1.69	4.84	1.79	2.41	2.00	0.00	-
YoY %	-8.28%	-65.08%	170.39%	-25.73%	20.50%	0.00%	-	-
Horiz. %	77.50%	84.50%	242.00%	89.50%	120.50%	100.00%	-	-
P/NAPS	4.14	2.84	0.78	1.65	1.69	1.39	3.27	4.00%
YoY %	45.77%	264.10%	-52.73%	-2.37%	21.58%	-57.49%	-	-
Horiz. %	126.61%	86.85%	23.85%	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