[SAPCRES] YoY TTM Result on 31-Oct-2006 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -116.43%
YoY- -108.87%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 3,590,264 3,233,103 2,106,069 1,717,179 1,651,012 948,328 370,812 45.94%
PBT 363,732 274,384 126,217 42,300 97,110 -101,764 9,318 84.07%
Tax -46,353 -32,513 -10,803 -3,509 -11,139 -2 -5,039 44.70%
NP 317,379 241,871 115,414 38,791 85,971 -101,766 4,279 104.84%
-
NP to SH 157,857 122,658 52,365 -7,622 85,971 -101,766 4,279 82.35%
-
Tax Rate 12.74% 11.85% 8.56% 8.30% 11.47% - 54.08% -
Total Cost 3,272,885 2,991,232 1,990,655 1,678,388 1,565,041 1,050,094 366,533 43.98%
-
Net Worth 1,013,118 893,750 697,787 452,021 324,940 256,379 0 -
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 73,213 44,445 17,696 13,224 13,173 - - -
Div Payout % 46.38% 36.24% 33.79% 0.00% 15.32% - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 1,013,118 893,750 697,787 452,021 324,940 256,379 0 -
NOSH 1,266,398 1,175,987 1,041,473 886,315 878,218 854,597 75,888 59.78%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 8.84% 7.48% 5.48% 2.26% 5.21% -10.73% 1.15% -
ROE 15.58% 13.72% 7.50% -1.69% 26.46% -39.69% 0.00% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 283.50 274.93 202.22 193.74 188.00 110.97 488.62 -8.66%
EPS 12.47 10.43 5.03 -0.86 9.79 -11.91 5.64 14.12%
DPS 5.78 3.78 1.70 1.50 1.50 0.00 0.00 -
NAPS 0.80 0.76 0.67 0.51 0.37 0.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 886,315
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 281.06 253.10 164.87 134.43 129.25 74.24 29.03 45.94%
EPS 12.36 9.60 4.10 -0.60 6.73 -7.97 0.33 82.81%
DPS 5.73 3.48 1.39 1.04 1.03 0.00 0.00 -
NAPS 0.7931 0.6997 0.5463 0.3539 0.2544 0.2007 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 2.09 0.71 1.84 0.69 0.85 1.19 14.00 -
P/RPS 0.74 0.26 0.91 0.36 0.45 1.07 2.87 -20.20%
P/EPS 16.77 6.81 36.60 -80.24 8.68 -9.99 248.29 -36.15%
EY 5.96 14.69 2.73 -1.25 11.52 -10.01 0.40 56.80%
DY 2.77 5.32 0.92 2.17 1.76 0.00 0.00 -
P/NAPS 2.61 0.93 2.75 1.35 2.30 3.97 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 29/12/09 10/12/08 13/12/07 15/12/06 13/12/05 02/12/04 - -
Price 2.53 0.74 1.56 0.69 0.63 1.37 0.00 -
P/RPS 0.89 0.27 0.77 0.36 0.34 1.23 0.00 -
P/EPS 20.30 7.09 31.03 -80.24 6.44 -11.50 0.00 -
EY 4.93 14.09 3.22 -1.25 15.54 -8.69 0.00 -
DY 2.29 5.11 1.09 2.17 2.38 0.00 0.00 -
P/NAPS 3.16 0.97 2.33 1.35 1.70 4.57 0.00 -

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