[SAPCRES] YoY TTM Result on 30-Apr-2011 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
30-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 9.36%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 3,060,421 3,211,216 3,483,439 2,472,632 1,859,675 1,808,962 1,259,916 15.93%
PBT 441,873 394,535 304,502 193,050 48,379 96,209 90,340 30.27%
Tax -44,262 -32,606 -34,971 -22,847 -8,054 -2,939 -5,730 40.57%
NP 397,611 361,929 269,531 170,203 40,325 93,270 84,610 29.40%
-
NP to SH 253,100 197,065 121,079 88,172 -13,002 59,593 84,610 20.02%
-
Tax Rate 10.02% 8.26% 11.48% 11.83% 16.65% 3.05% 6.34% -
Total Cost 2,662,810 2,849,287 3,213,908 2,302,429 1,819,350 1,715,692 1,175,306 14.59%
-
Net Worth 1,161,092 1,046,997 1,011,231 830,577 499,237 487,215 299,318 25.33%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 108,554 88,620 58,789 20,925 17,696 13,224 - -
Div Payout % 42.89% 44.97% 48.55% 23.73% 0.00% 22.19% - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 1,161,092 1,046,997 1,011,231 830,577 499,237 487,215 299,318 25.33%
NOSH 1,275,925 1,276,826 1,264,039 1,169,827 924,513 885,846 880,349 6.37%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 12.99% 11.27% 7.74% 6.88% 2.17% 5.16% 6.72% -
ROE 21.80% 18.82% 11.97% 10.62% -2.60% 12.23% 28.27% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 239.86 251.50 275.58 211.37 201.15 204.21 143.12 8.98%
EPS 19.84 15.43 9.58 7.54 -1.41 6.73 9.61 12.83%
DPS 8.50 7.00 4.65 1.79 1.91 1.50 0.00 -
NAPS 0.91 0.82 0.80 0.71 0.54 0.55 0.34 17.82%
Adjusted Per Share Value based on latest NOSH - 1,275,925
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 239.59 251.39 272.70 193.57 145.59 141.62 98.63 15.93%
EPS 19.81 15.43 9.48 6.90 -1.02 4.67 6.62 20.03%
DPS 8.50 6.94 4.60 1.64 1.39 1.04 0.00 -
NAPS 0.909 0.8196 0.7916 0.6502 0.3908 0.3814 0.2343 25.33%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 3.72 2.30 1.15 1.50 1.37 0.87 1.04 -
P/RPS 1.55 0.91 0.42 0.71 0.68 0.43 0.73 13.36%
P/EPS 18.75 14.90 12.01 19.90 -97.41 12.93 10.82 9.59%
EY 5.33 6.71 8.33 5.02 -1.03 7.73 9.24 -8.75%
DY 2.28 3.04 4.04 1.19 1.40 1.72 0.00 -
P/NAPS 4.09 2.80 1.44 2.11 2.54 1.58 3.06 4.95%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 30/06/11 24/06/10 17/06/09 24/06/08 21/06/07 22/06/06 23/06/05 -
Price 4.20 2.23 1.50 1.41 1.94 0.84 1.01 -
P/RPS 1.75 0.89 0.54 0.67 0.96 0.41 0.71 16.21%
P/EPS 21.17 14.45 15.66 18.71 -137.94 12.49 10.51 12.37%
EY 4.72 6.92 6.39 5.35 -0.72 8.01 9.52 -11.03%
DY 2.02 3.14 3.10 1.27 0.99 1.79 0.00 -
P/NAPS 4.62 2.72 1.88 1.99 3.59 1.53 2.97 7.63%

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