[SAPCRES] YoY TTM 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- 49.46%
YoY- 542.39%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM 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 1,766,119 1,793,738 1,034,789 20.56%
PBT 415,148 363,999 281,560 171,393 41,175 109,591 72,452 33.75%
Tax -40,633 -28,745 -31,790 -20,365 -8,053 -10,558 2,434 -
NP 374,515 335,254 249,770 151,028 33,122 99,033 74,886 30.75%
-
NP to SH 231,445 172,035 115,774 78,264 -17,691 73,995 74,886 20.68%
-
Tax Rate 9.79% 7.90% 11.29% 11.88% 19.56% 9.63% -3.36% -
Total Cost 2,805,446 2,921,789 3,201,932 2,110,877 1,732,997 1,694,705 959,903 19.56%
-
Net Worth 1,096,128 1,051,550 928,779 711,463 433,561 476,071 283,906 25.23%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div 108,554 88,620 58,789 20,925 17,696 13,224 - -
Div Payout % 46.90% 51.51% 50.78% 26.74% 0.00% 17.87% - -
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 1,096,128 1,051,550 928,779 711,463 433,561 476,071 283,906 25.23%
NOSH 1,277,240 1,266,928 1,175,669 1,046,269 884,819 881,614 860,321 6.80%
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% 1.88% 5.52% 7.24% -
ROE 21.11% 16.36% 12.47% 11.00% -4.08% 15.54% 26.38% -
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 248.97 257.08 293.59 216.19 199.60 203.46 120.28 12.88%
EPS 18.12 13.58 9.85 7.48 -2.00 8.39 8.70 13.00%
DPS 8.50 7.00 5.00 2.00 2.00 1.50 0.00 -
NAPS 0.8582 0.83 0.79 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 -1.38 5.79 5.86 20.69%
DPS 8.50 6.94 4.60 1.64 1.39 1.04 0.00 -
NAPS 0.8581 0.8232 0.7271 0.557 0.3394 0.3727 0.2223 25.23%
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 20.31 17.09 7.62 20.05 -36.01 9.65 12.18 8.89%
EY 4.92 5.85 13.13 4.99 -2.78 10.36 8.21 -8.17%
DY 2.31 3.02 6.67 1.33 2.78 1.85 0.00 -
P/NAPS 4.29 2.80 0.95 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 19.59 17.38 6.30 14.97 -41.51 8.94 12.41 7.90%
EY 5.10 5.75 15.88 6.68 -2.41 11.19 8.06 -7.34%
DY 2.39 2.97 8.06 1.79 2.41 2.00 0.00 -
P/NAPS 4.14 2.84 0.78 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