[SAPCRES] QoQ Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
12-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -2.85%
YoY- 47.93%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 3,696,756 3,495,512 2,864,732 3,451,702 3,512,006 3,175,158 2,737,784 22.09%
PBT 388,724 351,990 272,484 281,560 279,161 239,826 180,716 66.40%
Tax -51,365 -43,812 -30,340 -31,790 -31,948 -25,156 -17,616 103.70%
NP 337,358 308,178 242,144 249,770 247,213 214,670 163,100 62.12%
-
NP to SH 175,285 156,044 102,640 115,774 119,174 104,910 81,420 66.49%
-
Tax Rate 13.21% 12.45% 11.13% 11.29% 11.44% 10.49% 9.75% -
Total Cost 3,359,397 3,187,334 2,622,588 3,201,932 3,264,793 2,960,488 2,574,684 19.34%
-
Net Worth 1,012,234 1,049,566 1,011,231 906,422 894,987 858,568 830,577 14.05%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 50,611 75,872 - 58,858 31,403 - - -
Div Payout % 28.87% 48.62% - 50.84% 26.35% - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 1,012,234 1,049,566 1,011,231 906,422 894,987 858,568 830,577 14.05%
NOSH 1,265,293 1,264,538 1,264,039 1,177,171 1,177,615 1,176,121 1,169,827 5.35%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 9.13% 8.82% 8.45% 7.24% 7.04% 6.76% 5.96% -
ROE 17.32% 14.87% 10.15% 12.77% 13.32% 12.22% 9.80% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 292.17 276.43 226.63 293.22 298.23 269.97 234.03 15.89%
EPS 13.85 12.34 8.12 9.83 10.12 8.92 6.96 58.00%
DPS 4.00 6.00 0.00 5.00 2.67 0.00 0.00 -
NAPS 0.80 0.83 0.80 0.77 0.76 0.73 0.71 8.25%
Adjusted Per Share Value based on latest NOSH - 1,175,669
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 289.40 273.65 224.27 270.22 274.94 248.57 214.33 22.09%
EPS 13.72 12.22 8.04 9.06 9.33 8.21 6.37 66.54%
DPS 3.96 5.94 0.00 4.61 2.46 0.00 0.00 -
NAPS 0.7924 0.8217 0.7916 0.7096 0.7006 0.6721 0.6502 14.05%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 2.09 1.66 1.15 0.75 0.71 1.36 1.50 -
P/RPS 0.72 0.60 0.51 0.26 0.24 0.50 0.64 8.14%
P/EPS 15.09 13.45 14.16 7.63 7.02 15.25 21.55 -21.09%
EY 6.63 7.43 7.06 13.11 14.25 6.56 4.64 26.77%
DY 1.91 3.61 0.00 6.67 3.76 0.00 0.00 -
P/NAPS 2.61 2.00 1.44 0.97 0.93 1.86 2.11 15.18%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 29/12/09 10/09/09 17/06/09 12/03/09 10/12/08 16/09/08 24/06/08 -
Price 2.53 1.70 1.50 0.62 0.74 1.21 1.41 -
P/RPS 0.87 0.61 0.66 0.21 0.25 0.45 0.60 28.02%
P/EPS 18.26 13.78 18.47 6.30 7.31 13.57 20.26 -6.67%
EY 5.48 7.26 5.41 15.86 13.68 7.37 4.94 7.14%
DY 1.58 3.53 0.00 8.06 3.60 0.00 0.00 -
P/NAPS 3.16 2.05 1.88 0.81 0.97 1.66 1.99 35.99%

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