[SAPCRES] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
16-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 28.85%
YoY- 142.2%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 2,864,732 3,451,702 3,512,006 3,175,158 2,737,784 2,261,905 2,217,076 18.65%
PBT 272,484 281,560 279,161 239,826 180,716 171,393 141,840 54.59%
Tax -30,340 -31,790 -31,948 -25,156 -17,616 -20,365 -15,750 54.88%
NP 242,144 249,770 247,213 214,670 163,100 151,028 126,089 54.56%
-
NP to SH 102,640 115,774 119,174 104,910 81,420 78,264 59,982 43.11%
-
Tax Rate 11.13% 11.29% 11.44% 10.49% 9.75% 11.88% 11.10% -
Total Cost 2,622,588 3,201,932 3,264,793 2,960,488 2,574,684 2,110,877 2,090,986 16.31%
-
Net Worth 1,011,231 906,422 894,987 858,568 830,577 711,439 699,333 27.90%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - 58,858 31,403 - - 20,924 - -
Div Payout % - 50.84% 26.35% - - 26.74% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 1,011,231 906,422 894,987 858,568 830,577 711,439 699,333 27.90%
NOSH 1,264,039 1,177,171 1,177,615 1,176,121 1,169,827 1,046,235 1,043,781 13.62%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 8.45% 7.24% 7.04% 6.76% 5.96% 6.68% 5.69% -
ROE 10.15% 12.77% 13.32% 12.22% 9.80% 11.00% 8.58% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 226.63 293.22 298.23 269.97 234.03 216.19 212.41 4.41%
EPS 8.12 9.83 10.12 8.92 6.96 7.48 5.75 25.89%
DPS 0.00 5.00 2.67 0.00 0.00 2.00 0.00 -
NAPS 0.80 0.77 0.76 0.73 0.71 0.68 0.67 12.56%
Adjusted Per Share Value based on latest NOSH - 1,175,824
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 224.27 270.22 274.94 248.57 214.33 177.07 173.56 18.65%
EPS 8.04 9.06 9.33 8.21 6.37 6.13 4.70 43.08%
DPS 0.00 4.61 2.46 0.00 0.00 1.64 0.00 -
NAPS 0.7916 0.7096 0.7006 0.6721 0.6502 0.557 0.5475 27.89%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.15 0.75 0.71 1.36 1.50 1.50 1.84 -
P/RPS 0.51 0.26 0.24 0.50 0.64 0.69 0.87 -29.97%
P/EPS 14.16 7.63 7.02 15.25 21.55 20.05 32.02 -41.98%
EY 7.06 13.11 14.25 6.56 4.64 4.99 3.12 72.44%
DY 0.00 6.67 3.76 0.00 0.00 1.33 0.00 -
P/NAPS 1.44 0.97 0.93 1.86 2.11 2.21 2.75 -35.05%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 17/06/09 12/03/09 10/12/08 16/09/08 24/06/08 26/03/08 13/12/07 -
Price 1.50 0.62 0.74 1.21 1.41 1.12 1.56 -
P/RPS 0.66 0.21 0.25 0.45 0.60 0.52 0.73 -6.50%
P/EPS 18.47 6.30 7.31 13.57 20.26 14.97 27.15 -22.66%
EY 5.41 15.86 13.68 7.37 4.94 6.68 3.68 29.32%
DY 0.00 8.06 3.60 0.00 0.00 1.79 0.00 -
P/NAPS 1.88 0.81 0.97 1.66 1.99 1.65 2.33 -13.34%

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