[SAPCRES] YoY TTM Result on 31-Jul-2008 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
16-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 23.69%
YoY- 1224.8%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 2,861,700 3,077,759 3,611,879 2,805,279 2,060,989 1,687,806 1,474,857 11.67%
PBT 464,475 399,472 337,642 234,579 56,969 85,539 94,638 30.34%
Tax -55,948 -32,007 -41,118 -25,504 -10,050 -1,366 -9,078 35.38%
NP 408,527 367,465 296,524 209,075 46,919 84,173 85,560 29.74%
-
NP to SH 278,086 197,949 141,341 109,061 -9,696 46,391 85,560 21.69%
-
Tax Rate 12.05% 8.01% 12.18% 10.87% 17.64% 1.60% 9.59% -
Total Cost 2,453,173 2,710,294 3,315,355 2,596,204 2,014,070 1,603,633 1,389,297 9.93%
-
Net Worth 1,225,166 1,047,043 1,049,769 858,351 685,116 497,393 316,604 25.28%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 70,248 88,983 96,733 20,925 17,696 13,224 - -
Div Payout % 25.26% 44.95% 68.44% 19.19% 0.00% 28.51% - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 1,225,166 1,047,043 1,049,769 858,351 685,116 497,393 316,604 25.28%
NOSH 1,276,215 1,276,882 1,264,782 1,175,824 1,038,055 888,202 879,458 6.39%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 14.28% 11.94% 8.21% 7.45% 2.28% 4.99% 5.80% -
ROE 22.70% 18.91% 13.46% 12.71% -1.42% 9.33% 27.02% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 224.23 241.04 285.57 238.58 198.54 190.02 167.70 4.95%
EPS 21.79 15.50 11.18 9.28 -0.93 5.22 9.73 14.37%
DPS 5.50 7.00 7.65 1.78 1.70 1.50 0.00 -
NAPS 0.96 0.82 0.83 0.73 0.66 0.56 0.36 17.75%
Adjusted Per Share Value based on latest NOSH - 1,175,824
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 224.03 240.94 282.76 219.61 161.35 132.13 115.46 11.67%
EPS 21.77 15.50 11.06 8.54 -0.76 3.63 6.70 21.69%
DPS 5.50 6.97 7.57 1.64 1.39 1.04 0.00 -
NAPS 0.9591 0.8197 0.8218 0.672 0.5363 0.3894 0.2479 25.28%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 4.46 2.29 1.66 1.36 2.54 0.79 1.07 -
P/RPS 1.99 0.95 0.58 0.57 1.28 0.42 0.64 20.80%
P/EPS 20.47 14.77 14.85 14.66 -271.93 15.13 11.00 10.90%
EY 4.89 6.77 6.73 6.82 -0.37 6.61 9.09 -9.81%
DY 1.23 3.06 4.61 1.31 0.67 1.90 0.00 -
P/NAPS 4.65 2.79 2.00 1.86 3.85 1.41 2.97 7.75%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 21/09/11 29/09/10 10/09/09 16/09/08 20/09/07 27/09/06 19/09/05 -
Price 3.92 2.36 1.70 1.21 1.89 0.77 0.99 -
P/RPS 1.75 0.98 0.60 0.51 0.95 0.41 0.59 19.85%
P/EPS 17.99 15.22 15.21 13.05 -202.34 14.74 10.18 9.94%
EY 5.56 6.57 6.57 7.67 -0.49 6.78 9.83 -9.05%
DY 1.40 2.97 4.50 1.47 0.90 1.95 0.00 -
P/NAPS 4.08 2.88 2.05 1.66 2.86 1.38 2.75 6.79%

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