[SAPCRES] QoQ Annualized Quarter Result on 30-Apr-2010 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 17.86%
YoY- 97.54%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 3,179,961 3,444,822 3,136,944 2,681,424 3,257,043 3,696,756 3,495,512 -6.09%
PBT 415,148 415,386 422,936 394,628 363,999 388,724 351,990 11.59%
Tax -40,633 -44,089 -50,336 -45,784 -28,745 -51,365 -43,812 -4.88%
NP 374,515 371,297 372,600 348,844 335,254 337,358 308,178 13.83%
-
NP to SH 231,445 211,697 207,872 202,760 172,035 175,285 156,044 29.96%
-
Tax Rate 9.79% 10.61% 11.90% 11.60% 7.90% 13.21% 12.45% -
Total Cost 2,805,446 3,073,525 2,764,344 2,332,580 2,921,789 3,359,397 3,187,334 -8.13%
-
Net Worth 1,095,580 1,046,574 1,047,021 1,046,997 1,050,502 1,012,234 1,049,566 2.89%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div 108,511 51,052 76,611 - 88,596 50,611 75,872 26.85%
Div Payout % 46.88% 24.12% 36.86% - 51.50% 28.87% 48.62% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 1,095,580 1,046,574 1,047,021 1,046,997 1,050,502 1,012,234 1,049,566 2.89%
NOSH 1,276,602 1,276,310 1,276,854 1,276,826 1,265,665 1,265,293 1,264,538 0.63%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 11.78% 10.78% 11.88% 13.01% 10.29% 9.13% 8.82% -
ROE 21.13% 20.23% 19.85% 19.37% 16.38% 17.32% 14.87% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 249.10 269.90 245.68 210.01 257.34 292.17 276.43 -6.68%
EPS 18.13 16.59 16.28 15.88 13.59 13.85 12.34 29.14%
DPS 8.50 4.00 6.00 0.00 7.00 4.00 6.00 26.05%
NAPS 0.8582 0.82 0.82 0.82 0.83 0.80 0.83 2.24%
Adjusted Per Share Value based on latest NOSH - 1,276,826
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 248.94 269.68 245.58 209.92 254.98 289.40 273.65 -6.09%
EPS 18.12 16.57 16.27 15.87 13.47 13.72 12.22 29.94%
DPS 8.49 4.00 6.00 0.00 6.94 3.96 5.94 26.80%
NAPS 0.8577 0.8193 0.8197 0.8196 0.8224 0.7924 0.8217 2.89%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 3.68 2.50 2.29 2.30 2.32 2.09 1.66 -
P/RPS 1.48 0.93 0.93 1.10 0.90 0.72 0.60 82.26%
P/EPS 20.30 15.07 14.07 14.48 17.07 15.09 13.45 31.47%
EY 4.93 6.63 7.11 6.90 5.86 6.63 7.43 -23.86%
DY 2.31 1.60 2.62 0.00 3.02 1.91 3.61 -25.68%
P/NAPS 4.29 3.05 2.79 2.80 2.80 2.61 2.00 66.09%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 28/03/11 10/12/10 29/09/10 24/06/10 24/03/10 29/12/09 10/09/09 -
Price 3.55 2.85 2.36 2.23 2.36 2.53 1.70 -
P/RPS 1.43 1.06 0.96 1.06 0.92 0.87 0.61 76.19%
P/EPS 19.58 17.18 14.50 14.04 17.36 18.26 13.78 26.30%
EY 5.11 5.82 6.90 7.12 5.76 5.48 7.26 -20.82%
DY 2.39 1.40 2.54 0.00 2.97 1.58 3.53 -22.84%
P/NAPS 4.14 3.48 2.88 2.72 2.84 3.16 2.05 59.56%

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