[SAPCRES] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
05-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 3.47%
YoY- 47.2%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 2,556,402 2,661,290 2,500,422 2,203,264 3,179,961 3,444,822 3,136,944 -12.72%
PBT 548,034 529,593 521,590 501,528 415,148 415,386 422,936 18.80%
Tax -73,488 -76,526 -80,966 -60,300 -40,633 -44,089 -50,336 28.60%
NP 474,546 453,066 440,624 441,228 374,515 371,297 372,600 17.44%
-
NP to SH 310,227 311,616 301,154 289,380 231,445 211,697 207,872 30.49%
-
Tax Rate 13.41% 14.45% 15.52% 12.02% 9.79% 10.61% 11.90% -
Total Cost 2,081,856 2,208,224 2,059,798 1,762,036 2,805,446 3,073,525 2,764,344 -17.18%
-
Net Worth 1,321,592 1,276,417 1,226,072 1,161,092 1,095,580 1,046,574 1,047,021 16.74%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - 108,511 51,052 76,611 -
Div Payout % - - - - 46.88% 24.12% 36.86% -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 1,321,592 1,276,417 1,226,072 1,161,092 1,095,580 1,046,574 1,047,021 16.74%
NOSH 1,276,654 1,276,417 1,277,158 1,275,925 1,276,602 1,276,310 1,276,854 -0.01%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 18.56% 17.02% 17.62% 20.03% 11.78% 10.78% 11.88% -
ROE 23.47% 24.41% 24.56% 24.92% 21.13% 20.23% 19.85% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 200.24 208.50 195.78 172.68 249.10 269.90 245.68 -12.71%
EPS 24.30 24.41 23.58 22.68 18.13 16.59 16.28 30.51%
DPS 0.00 0.00 0.00 0.00 8.50 4.00 6.00 -
NAPS 1.0352 1.00 0.96 0.91 0.8582 0.82 0.82 16.75%
Adjusted Per Share Value based on latest NOSH - 1,277,035
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 200.13 208.34 195.75 172.48 248.94 269.68 245.58 -12.72%
EPS 24.29 24.39 23.58 22.65 18.12 16.57 16.27 30.52%
DPS 0.00 0.00 0.00 0.00 8.49 4.00 6.00 -
NAPS 1.0346 0.9992 0.9598 0.909 0.8577 0.8193 0.8197 16.74%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 4.86 4.06 4.46 3.72 3.68 2.50 2.29 -
P/RPS 2.43 1.95 2.28 2.15 1.48 0.93 0.93 89.37%
P/EPS 20.00 16.63 18.91 16.40 20.30 15.07 14.07 26.34%
EY 5.00 6.01 5.29 6.10 4.93 6.63 7.11 -20.86%
DY 0.00 0.00 0.00 0.00 2.31 1.60 2.62 -
P/NAPS 4.69 4.06 4.65 4.09 4.29 3.05 2.79 41.24%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 05/12/11 21/09/11 30/06/11 28/03/11 10/12/10 29/09/10 -
Price 4.88 4.22 3.92 4.20 3.55 2.85 2.36 -
P/RPS 2.44 2.02 2.00 2.43 1.43 1.06 0.96 85.92%
P/EPS 20.08 17.29 16.62 18.52 19.58 17.18 14.50 24.16%
EY 4.98 5.79 6.02 5.40 5.11 5.82 6.90 -19.49%
DY 0.00 0.00 0.00 0.00 2.39 1.40 2.54 -
P/NAPS 4.71 4.22 4.08 4.62 4.14 3.48 2.88 38.68%

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