[SAPCRES] QoQ Annualized Quarter Result on 30-Apr-2008 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 4.03%
YoY- 94.84%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 3,451,702 3,512,006 3,175,158 2,737,784 2,261,905 2,217,076 2,088,410 39.57%
PBT 281,560 279,161 239,826 180,716 171,393 141,840 113,454 82.79%
Tax -31,790 -31,948 -25,156 -17,616 -20,365 -15,750 -14,878 65.51%
NP 249,770 247,213 214,670 163,100 151,028 126,089 98,576 85.33%
-
NP to SH 115,774 119,174 104,910 81,420 78,264 59,982 43,316 92.02%
-
Tax Rate 11.29% 11.44% 10.49% 9.75% 11.88% 11.10% 13.11% -
Total Cost 3,201,932 3,264,793 2,960,488 2,574,684 2,110,877 2,090,986 1,989,834 37.12%
-
Net Worth 906,422 894,987 858,568 830,577 711,439 699,333 687,225 20.16%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 58,858 31,403 - - 20,924 - - -
Div Payout % 50.84% 26.35% - - 26.74% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 906,422 894,987 858,568 830,577 711,439 699,333 687,225 20.16%
NOSH 1,177,171 1,177,615 1,176,121 1,169,827 1,046,235 1,043,781 1,041,250 8.48%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 7.24% 7.04% 6.76% 5.96% 6.68% 5.69% 4.72% -
ROE 12.77% 13.32% 12.22% 9.80% 11.00% 8.58% 6.30% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 293.22 298.23 269.97 234.03 216.19 212.41 200.57 28.66%
EPS 9.83 10.12 8.92 6.96 7.48 5.75 4.16 76.94%
DPS 5.00 2.67 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.77 0.76 0.73 0.71 0.68 0.67 0.66 10.77%
Adjusted Per Share Value based on latest NOSH - 1,169,827
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 270.22 274.94 248.57 214.33 177.07 173.56 163.49 39.57%
EPS 9.06 9.33 8.21 6.37 6.13 4.70 3.39 92.01%
DPS 4.61 2.46 0.00 0.00 1.64 0.00 0.00 -
NAPS 0.7096 0.7006 0.6721 0.6502 0.557 0.5475 0.538 20.16%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.75 0.71 1.36 1.50 1.50 1.84 2.54 -
P/RPS 0.26 0.24 0.50 0.64 0.69 0.87 1.27 -65.09%
P/EPS 7.63 7.02 15.25 21.55 20.05 32.02 61.06 -74.84%
EY 13.11 14.25 6.56 4.64 4.99 3.12 1.64 297.28%
DY 6.67 3.76 0.00 0.00 1.33 0.00 0.00 -
P/NAPS 0.97 0.93 1.86 2.11 2.21 2.75 3.85 -59.94%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 12/03/09 10/12/08 16/09/08 24/06/08 26/03/08 13/12/07 20/09/07 -
Price 0.62 0.74 1.21 1.41 1.12 1.56 1.89 -
P/RPS 0.21 0.25 0.45 0.60 0.52 0.73 0.94 -63.01%
P/EPS 6.30 7.31 13.57 20.26 14.97 27.15 45.43 -73.04%
EY 15.86 13.68 7.37 4.94 6.68 3.68 2.20 270.95%
DY 8.06 3.60 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.81 0.97 1.66 1.99 1.65 2.33 2.86 -56.70%

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