[SAPCRES] QoQ Annualized Quarter 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- 30.48%
YoY- 541.57%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 3,512,006 3,175,158 2,737,784 2,261,905 2,217,076 2,088,410 1,894,876 50.60%
PBT 279,161 239,826 180,716 171,393 141,840 113,454 94,088 105.80%
Tax -31,948 -25,156 -17,616 -20,365 -15,750 -14,878 -7,688 157.36%
NP 247,213 214,670 163,100 151,028 126,089 98,576 86,400 100.90%
-
NP to SH 119,174 104,910 81,420 78,264 59,982 43,316 41,788 100.46%
-
Tax Rate 11.44% 10.49% 9.75% 11.88% 11.10% 13.11% 8.17% -
Total Cost 3,264,793 2,960,488 2,574,684 2,110,877 2,090,986 1,989,834 1,808,476 47.99%
-
Net Worth 894,987 858,568 830,577 711,439 699,333 687,225 499,237 47.31%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 31,403 - - 20,924 - - - -
Div Payout % 26.35% - - 26.74% - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 894,987 858,568 830,577 711,439 699,333 687,225 499,237 47.31%
NOSH 1,177,615 1,176,121 1,169,827 1,046,235 1,043,781 1,041,250 924,513 17.41%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 7.04% 6.76% 5.96% 6.68% 5.69% 4.72% 4.56% -
ROE 13.32% 12.22% 9.80% 11.00% 8.58% 6.30% 8.37% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 298.23 269.97 234.03 216.19 212.41 200.57 204.96 28.26%
EPS 10.12 8.92 6.96 7.48 5.75 4.16 4.52 70.72%
DPS 2.67 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.76 0.73 0.71 0.68 0.67 0.66 0.54 25.45%
Adjusted Per Share Value based on latest NOSH - 1,046,269
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 274.94 248.57 214.33 177.07 173.56 163.49 148.34 50.60%
EPS 9.33 8.21 6.37 6.13 4.70 3.39 3.27 100.52%
DPS 2.46 0.00 0.00 1.64 0.00 0.00 0.00 -
NAPS 0.7006 0.6721 0.6502 0.557 0.5475 0.538 0.3908 47.31%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.71 1.36 1.50 1.50 1.84 2.54 1.37 -
P/RPS 0.24 0.50 0.64 0.69 0.87 1.27 0.67 -49.40%
P/EPS 7.02 15.25 21.55 20.05 32.02 61.06 30.31 -62.11%
EY 14.25 6.56 4.64 4.99 3.12 1.64 3.30 164.00%
DY 3.76 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 0.93 1.86 2.11 2.21 2.75 3.85 2.54 -48.66%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 10/12/08 16/09/08 24/06/08 26/03/08 13/12/07 20/09/07 21/06/07 -
Price 0.74 1.21 1.41 1.12 1.56 1.89 1.94 -
P/RPS 0.25 0.45 0.60 0.52 0.73 0.94 0.95 -58.76%
P/EPS 7.31 13.57 20.26 14.97 27.15 45.43 42.92 -69.10%
EY 13.68 7.37 4.94 6.68 3.68 2.20 2.33 223.71%
DY 3.60 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.97 1.66 1.99 1.65 2.33 2.86 3.59 -58.03%

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