[SAPCRES] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 70.4%
YoY- 98.68%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 1,747,756 716,183 3,451,702 2,634,005 1,587,579 684,446 2,261,905 -15.80%
PBT 175,995 68,121 281,560 209,371 119,913 45,179 171,393 1.78%
Tax -21,906 -7,585 -31,790 -23,961 -12,578 -4,404 -20,365 4.98%
NP 154,089 60,536 249,770 185,410 107,335 40,775 151,028 1.34%
-
NP to SH 78,022 25,660 115,774 89,381 52,455 20,355 78,264 -0.20%
-
Tax Rate 12.45% 11.13% 11.29% 11.44% 10.49% 9.75% 11.88% -
Total Cost 1,593,667 655,647 3,201,932 2,448,595 1,480,244 643,671 2,110,877 -17.10%
-
Net Worth 1,049,566 1,011,231 906,422 894,987 858,568 830,577 711,439 29.62%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 37,936 - 58,858 23,552 - - 20,924 48.74%
Div Payout % 48.62% - 50.84% 26.35% - - 26.74% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,049,566 1,011,231 906,422 894,987 858,568 830,577 711,439 29.62%
NOSH 1,264,538 1,264,039 1,177,171 1,177,615 1,176,121 1,169,827 1,046,235 13.47%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 8.82% 8.45% 7.24% 7.04% 6.76% 5.96% 6.68% -
ROE 7.43% 2.54% 12.77% 9.99% 6.11% 2.45% 11.00% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 138.21 56.66 293.22 223.67 134.98 58.51 216.19 -25.80%
EPS 6.17 2.03 9.83 7.59 4.46 1.74 7.48 -12.05%
DPS 3.00 0.00 5.00 2.00 0.00 0.00 2.00 31.06%
NAPS 0.83 0.80 0.77 0.76 0.73 0.71 0.68 14.22%
Adjusted Per Share Value based on latest NOSH - 1,175,987
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 136.82 56.07 270.22 206.20 124.28 53.58 177.07 -15.80%
EPS 6.11 2.01 9.06 7.00 4.11 1.59 6.13 -0.21%
DPS 2.97 0.00 4.61 1.84 0.00 0.00 1.64 48.62%
NAPS 0.8217 0.7916 0.7096 0.7006 0.6721 0.6502 0.557 29.62%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.66 1.15 0.75 0.71 1.36 1.50 1.50 -
P/RPS 1.20 2.03 0.26 0.32 1.01 2.56 0.69 44.66%
P/EPS 26.90 56.65 7.63 9.35 30.49 86.21 20.05 21.66%
EY 3.72 1.77 13.11 10.69 3.28 1.16 4.99 -17.79%
DY 1.81 0.00 6.67 2.82 0.00 0.00 1.33 22.82%
P/NAPS 2.00 1.44 0.97 0.93 1.86 2.11 2.21 -6.44%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 10/09/09 17/06/09 12/03/09 10/12/08 16/09/08 24/06/08 26/03/08 -
Price 1.70 1.50 0.62 0.74 1.21 1.41 1.12 -
P/RPS 1.23 2.65 0.21 0.33 0.90 2.41 0.52 77.62%
P/EPS 27.55 73.89 6.30 9.75 27.13 81.03 14.97 50.23%
EY 3.63 1.35 15.86 10.26 3.69 1.23 6.68 -33.43%
DY 1.76 0.00 8.06 2.70 0.00 0.00 1.79 -1.12%
P/NAPS 2.05 1.88 0.81 0.97 1.66 1.99 1.65 15.58%

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