[SAPCRES] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -1.85%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 3,444,822 3,136,944 2,681,424 3,257,043 3,696,756 3,495,512 2,864,732 13.04%
PBT 415,386 422,936 394,628 363,999 388,724 351,990 272,484 32.35%
Tax -44,089 -50,336 -45,784 -28,745 -51,365 -43,812 -30,340 28.20%
NP 371,297 372,600 348,844 335,254 337,358 308,178 242,144 32.87%
-
NP to SH 211,697 207,872 202,760 172,035 175,285 156,044 102,640 61.81%
-
Tax Rate 10.61% 11.90% 11.60% 7.90% 13.21% 12.45% 11.13% -
Total Cost 3,073,525 2,764,344 2,332,580 2,921,789 3,359,397 3,187,334 2,622,588 11.12%
-
Net Worth 1,046,574 1,047,021 1,046,997 1,050,502 1,012,234 1,049,566 1,011,231 2.31%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 51,052 76,611 - 88,596 50,611 75,872 - -
Div Payout % 24.12% 36.86% - 51.50% 28.87% 48.62% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,046,574 1,047,021 1,046,997 1,050,502 1,012,234 1,049,566 1,011,231 2.31%
NOSH 1,276,310 1,276,854 1,276,826 1,265,665 1,265,293 1,264,538 1,264,039 0.64%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 10.78% 11.88% 13.01% 10.29% 9.13% 8.82% 8.45% -
ROE 20.23% 19.85% 19.37% 16.38% 17.32% 14.87% 10.15% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 269.90 245.68 210.01 257.34 292.17 276.43 226.63 12.31%
EPS 16.59 16.28 15.88 13.59 13.85 12.34 8.12 60.80%
DPS 4.00 6.00 0.00 7.00 4.00 6.00 0.00 -
NAPS 0.82 0.82 0.82 0.83 0.80 0.83 0.80 1.65%
Adjusted Per Share Value based on latest NOSH - 1,266,928
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 269.68 245.58 209.92 254.98 289.40 273.65 224.27 13.04%
EPS 16.57 16.27 15.87 13.47 13.72 12.22 8.04 61.73%
DPS 4.00 6.00 0.00 6.94 3.96 5.94 0.00 -
NAPS 0.8193 0.8197 0.8196 0.8224 0.7924 0.8217 0.7916 2.31%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.50 2.29 2.30 2.32 2.09 1.66 1.15 -
P/RPS 0.93 0.93 1.10 0.90 0.72 0.60 0.51 49.09%
P/EPS 15.07 14.07 14.48 17.07 15.09 13.45 14.16 4.22%
EY 6.63 7.11 6.90 5.86 6.63 7.43 7.06 -4.09%
DY 1.60 2.62 0.00 3.02 1.91 3.61 0.00 -
P/NAPS 3.05 2.79 2.80 2.80 2.61 2.00 1.44 64.70%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 29/09/10 24/06/10 24/03/10 29/12/09 10/09/09 17/06/09 -
Price 2.85 2.36 2.23 2.36 2.53 1.70 1.50 -
P/RPS 1.06 0.96 1.06 0.92 0.87 0.61 0.66 37.02%
P/EPS 17.18 14.50 14.04 17.36 18.26 13.78 18.47 -4.69%
EY 5.82 6.90 7.12 5.76 5.48 7.26 5.41 4.97%
DY 1.40 2.54 0.00 2.97 1.58 3.53 0.00 -
P/NAPS 3.48 2.88 2.72 2.84 3.16 2.05 1.88 50.58%

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