[SAPCRES] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
17-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -77.84%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 3,257,043 2,772,567 1,747,756 716,183 3,451,702 2,634,005 1,587,579 61.24%
PBT 363,999 291,543 175,995 68,121 281,560 209,371 119,913 109.22%
Tax -28,745 -38,524 -21,906 -7,585 -31,790 -23,961 -12,578 73.23%
NP 335,254 253,019 154,089 60,536 249,770 185,410 107,335 113.23%
-
NP to SH 172,035 131,464 78,022 25,660 115,774 89,381 52,455 120.26%
-
Tax Rate 7.90% 13.21% 12.45% 11.13% 11.29% 11.44% 10.49% -
Total Cost 2,921,789 2,519,548 1,593,667 655,647 3,201,932 2,448,595 1,480,244 57.15%
-
Net Worth 1,050,502 1,012,234 1,049,566 1,011,231 906,422 894,987 858,568 14.35%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 88,596 37,958 37,936 - 58,858 23,552 - -
Div Payout % 51.50% 28.87% 48.62% - 50.84% 26.35% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 1,050,502 1,012,234 1,049,566 1,011,231 906,422 894,987 858,568 14.35%
NOSH 1,265,665 1,265,293 1,264,538 1,264,039 1,177,171 1,177,615 1,176,121 4.99%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 10.29% 9.13% 8.82% 8.45% 7.24% 7.04% 6.76% -
ROE 16.38% 12.99% 7.43% 2.54% 12.77% 9.99% 6.11% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 257.34 219.12 138.21 56.66 293.22 223.67 134.98 53.57%
EPS 13.59 10.39 6.17 2.03 9.83 7.59 4.46 109.75%
DPS 7.00 3.00 3.00 0.00 5.00 2.00 0.00 -
NAPS 0.83 0.80 0.83 0.80 0.77 0.76 0.73 8.91%
Adjusted Per Share Value based on latest NOSH - 1,264,039
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 254.98 217.05 136.82 56.07 270.22 206.20 124.28 61.25%
EPS 13.47 10.29 6.11 2.01 9.06 7.00 4.11 120.16%
DPS 6.94 2.97 2.97 0.00 4.61 1.84 0.00 -
NAPS 0.8224 0.7924 0.8217 0.7916 0.7096 0.7006 0.6721 14.35%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 2.32 2.09 1.66 1.15 0.75 0.71 1.36 -
P/RPS 0.90 0.95 1.20 2.03 0.26 0.32 1.01 -7.37%
P/EPS 17.07 20.12 26.90 56.65 7.63 9.35 30.49 -31.99%
EY 5.86 4.97 3.72 1.77 13.11 10.69 3.28 47.08%
DY 3.02 1.44 1.81 0.00 6.67 2.82 0.00 -
P/NAPS 2.80 2.61 2.00 1.44 0.97 0.93 1.86 31.25%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 24/03/10 29/12/09 10/09/09 17/06/09 12/03/09 10/12/08 16/09/08 -
Price 2.36 2.53 1.70 1.50 0.62 0.74 1.21 -
P/RPS 0.92 1.15 1.23 2.65 0.21 0.33 0.90 1.47%
P/EPS 17.36 24.35 27.55 73.89 6.30 9.75 27.13 -25.68%
EY 5.76 4.11 3.63 1.35 15.86 10.26 3.69 34.45%
DY 2.97 1.19 1.76 0.00 8.06 2.70 0.00 -
P/NAPS 2.84 3.16 2.05 1.88 0.81 0.97 1.66 42.90%

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