[SAPCRES] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 12.33%
YoY- 47.08%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 3,136,944 2,681,424 3,257,043 3,696,756 3,495,512 2,864,732 3,451,702 -6.19%
PBT 422,936 394,628 363,999 388,724 351,990 272,484 281,560 31.25%
Tax -50,336 -45,784 -28,745 -51,365 -43,812 -30,340 -31,790 35.96%
NP 372,600 348,844 335,254 337,358 308,178 242,144 249,770 30.65%
-
NP to SH 207,872 202,760 172,035 175,285 156,044 102,640 115,774 47.88%
-
Tax Rate 11.90% 11.60% 7.90% 13.21% 12.45% 11.13% 11.29% -
Total Cost 2,764,344 2,332,580 2,921,789 3,359,397 3,187,334 2,622,588 3,201,932 -9.35%
-
Net Worth 1,047,021 1,046,997 1,050,502 1,012,234 1,049,566 1,011,231 906,422 10.11%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 76,611 - 88,596 50,611 75,872 - 58,858 19.27%
Div Payout % 36.86% - 51.50% 28.87% 48.62% - 50.84% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,047,021 1,046,997 1,050,502 1,012,234 1,049,566 1,011,231 906,422 10.11%
NOSH 1,276,854 1,276,826 1,265,665 1,265,293 1,264,538 1,264,039 1,177,171 5.58%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 11.88% 13.01% 10.29% 9.13% 8.82% 8.45% 7.24% -
ROE 19.85% 19.37% 16.38% 17.32% 14.87% 10.15% 12.77% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 245.68 210.01 257.34 292.17 276.43 226.63 293.22 -11.15%
EPS 16.28 15.88 13.59 13.85 12.34 8.12 9.83 40.10%
DPS 6.00 0.00 7.00 4.00 6.00 0.00 5.00 12.96%
NAPS 0.82 0.82 0.83 0.80 0.83 0.80 0.77 4.29%
Adjusted Per Share Value based on latest NOSH - 1,266,398
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 245.58 209.92 254.98 289.40 273.65 224.27 270.22 -6.19%
EPS 16.27 15.87 13.47 13.72 12.22 8.04 9.06 47.90%
DPS 6.00 0.00 6.94 3.96 5.94 0.00 4.61 19.26%
NAPS 0.8197 0.8196 0.8224 0.7924 0.8217 0.7916 0.7096 10.12%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 2.29 2.30 2.32 2.09 1.66 1.15 0.75 -
P/RPS 0.93 1.10 0.90 0.72 0.60 0.51 0.26 134.43%
P/EPS 14.07 14.48 17.07 15.09 13.45 14.16 7.63 50.54%
EY 7.11 6.90 5.86 6.63 7.43 7.06 13.11 -33.57%
DY 2.62 0.00 3.02 1.91 3.61 0.00 6.67 -46.45%
P/NAPS 2.79 2.80 2.80 2.61 2.00 1.44 0.97 102.64%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 24/06/10 24/03/10 29/12/09 10/09/09 17/06/09 12/03/09 -
Price 2.36 2.23 2.36 2.53 1.70 1.50 0.62 -
P/RPS 0.96 1.06 0.92 0.87 0.61 0.66 0.21 176.21%
P/EPS 14.50 14.04 17.36 18.26 13.78 18.47 6.30 74.58%
EY 6.90 7.12 5.76 5.48 7.26 5.41 15.86 -42.67%
DY 2.54 0.00 2.97 1.58 3.53 0.00 8.06 -53.78%
P/NAPS 2.88 2.72 2.84 3.16 2.05 1.88 0.81 133.49%

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