[SAPCRES] YoY Quarter Result on 31-Oct-2009 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 2.06%
YoY- 44.73%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 745,757 1,015,145 1,024,811 1,046,426 618,602 573,522 544,149 5.39%
PBT 136,400 100,072 115,548 89,458 49,653 -19,595 23,644 33.90%
Tax -16,912 -7,899 -16,618 -11,383 -4,374 -3,621 -1,478 50.08%
NP 119,488 92,173 98,930 78,075 45,279 -23,216 22,166 32.39%
-
NP to SH 83,135 54,837 53,442 36,926 23,329 -38,732 15,281 32.60%
-
Tax Rate 12.40% 7.89% 14.38% 12.72% 8.81% - 6.25% -
Total Cost 626,269 922,972 925,881 968,351 573,323 596,738 521,983 3.08%
-
Net Worth 1,277,035 1,045,728 1,013,118 893,750 697,787 452,021 324,940 25.60%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - 23,519 - - - -
Div Payout % - - - 63.69% - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,277,035 1,045,728 1,013,118 893,750 697,787 452,021 324,940 25.60%
NOSH 1,277,035 1,275,279 1,266,398 1,175,987 1,041,473 886,315 878,218 6.43%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 16.02% 9.08% 9.65% 7.46% 7.32% -4.05% 4.07% -
ROE 6.51% 5.24% 5.27% 4.13% 3.34% -8.57% 4.70% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 58.40 79.60 80.92 88.98 59.40 64.71 61.96 -0.98%
EPS 6.51 4.30 4.22 3.14 2.24 -4.37 1.74 24.58%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 0.82 0.80 0.76 0.67 0.51 0.37 18.01%
Adjusted Per Share Value based on latest NOSH - 1,266,398
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 58.38 79.47 80.23 81.92 48.43 44.90 42.60 5.38%
EPS 6.51 4.29 4.18 2.89 1.83 -3.03 1.20 32.53%
DPS 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
NAPS 0.9997 0.8187 0.7931 0.6997 0.5463 0.3539 0.2544 25.60%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 4.06 2.50 2.09 0.71 1.84 0.69 0.85 -
P/RPS 6.95 3.14 2.58 0.80 3.10 1.07 1.37 31.06%
P/EPS 62.37 58.14 49.53 22.61 82.14 -15.79 48.85 4.15%
EY 1.60 1.72 2.02 4.42 1.22 -6.33 2.05 -4.04%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 4.06 3.05 2.61 0.93 2.75 1.35 2.30 9.92%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 05/12/11 10/12/10 29/12/09 10/12/08 13/12/07 15/12/06 13/12/05 -
Price 4.22 2.85 2.53 0.74 1.56 0.69 0.63 -
P/RPS 7.23 3.58 3.13 0.83 2.63 1.07 1.02 38.57%
P/EPS 64.82 66.28 59.95 23.57 69.64 -15.79 36.21 10.18%
EY 1.54 1.51 1.67 4.24 1.44 -6.33 2.76 -9.26%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 4.22 3.48 3.16 0.97 2.33 1.35 1.70 16.35%

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