[SAPCRES] QoQ Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 2.52%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 2,203,264 3,179,961 3,444,822 3,136,944 2,681,424 3,257,043 3,696,756 -29.24%
PBT 501,528 415,148 415,386 422,936 394,628 363,999 388,724 18.56%
Tax -60,300 -40,633 -44,089 -50,336 -45,784 -28,745 -51,365 11.31%
NP 441,228 374,515 371,297 372,600 348,844 335,254 337,358 19.65%
-
NP to SH 289,380 231,445 211,697 207,872 202,760 172,035 175,285 39.81%
-
Tax Rate 12.02% 9.79% 10.61% 11.90% 11.60% 7.90% 13.21% -
Total Cost 1,762,036 2,805,446 3,073,525 2,764,344 2,332,580 2,921,789 3,359,397 -35.03%
-
Net Worth 1,161,092 1,095,580 1,046,574 1,047,021 1,046,997 1,050,502 1,012,234 9.60%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - 108,511 51,052 76,611 - 88,596 50,611 -
Div Payout % - 46.88% 24.12% 36.86% - 51.50% 28.87% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 1,161,092 1,095,580 1,046,574 1,047,021 1,046,997 1,050,502 1,012,234 9.60%
NOSH 1,275,925 1,276,602 1,276,310 1,276,854 1,276,826 1,265,665 1,265,293 0.56%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 20.03% 11.78% 10.78% 11.88% 13.01% 10.29% 9.13% -
ROE 24.92% 21.13% 20.23% 19.85% 19.37% 16.38% 17.32% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 172.68 249.10 269.90 245.68 210.01 257.34 292.17 -29.64%
EPS 22.68 18.13 16.59 16.28 15.88 13.59 13.85 39.05%
DPS 0.00 8.50 4.00 6.00 0.00 7.00 4.00 -
NAPS 0.91 0.8582 0.82 0.82 0.82 0.83 0.80 8.99%
Adjusted Per Share Value based on latest NOSH - 1,276,882
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 172.48 248.94 269.68 245.58 209.92 254.98 289.40 -29.24%
EPS 22.65 18.12 16.57 16.27 15.87 13.47 13.72 39.81%
DPS 0.00 8.49 4.00 6.00 0.00 6.94 3.96 -
NAPS 0.909 0.8577 0.8193 0.8197 0.8196 0.8224 0.7924 9.61%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 3.72 3.68 2.50 2.29 2.30 2.32 2.09 -
P/RPS 2.15 1.48 0.93 0.93 1.10 0.90 0.72 107.78%
P/EPS 16.40 20.30 15.07 14.07 14.48 17.07 15.09 5.72%
EY 6.10 4.93 6.63 7.11 6.90 5.86 6.63 -5.41%
DY 0.00 2.31 1.60 2.62 0.00 3.02 1.91 -
P/NAPS 4.09 4.29 3.05 2.79 2.80 2.80 2.61 35.02%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 30/06/11 28/03/11 10/12/10 29/09/10 24/06/10 24/03/10 29/12/09 -
Price 4.20 3.55 2.85 2.36 2.23 2.36 2.53 -
P/RPS 2.43 1.43 1.06 0.96 1.06 0.92 0.87 98.70%
P/EPS 18.52 19.58 17.18 14.50 14.04 17.36 18.26 0.94%
EY 5.40 5.11 5.82 6.90 7.12 5.76 5.48 -0.97%
DY 0.00 2.39 1.40 2.54 0.00 2.97 1.58 -
P/NAPS 4.62 4.14 3.48 2.88 2.72 2.84 3.16 28.90%

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