[SAPCRES] QoQ Cumulative 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- 68.5%
YoY- 47.08%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 1,568,472 670,356 3,257,043 2,772,567 1,747,756 716,183 3,451,702 -40.97%
PBT 211,468 98,657 363,999 291,543 175,995 68,121 281,560 -17.41%
Tax -25,168 -11,446 -28,745 -38,524 -21,906 -7,585 -31,790 -14.45%
NP 186,300 87,211 335,254 253,019 154,089 60,536 249,770 -17.79%
-
NP to SH 103,936 50,690 172,035 131,464 78,022 25,660 115,774 -6.95%
-
Tax Rate 11.90% 11.60% 7.90% 13.21% 12.45% 11.13% 11.29% -
Total Cost 1,382,172 583,145 2,921,789 2,519,548 1,593,667 655,647 3,201,932 -42.97%
-
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 38,305 - 88,596 37,958 37,936 - 58,858 -24.96%
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 9.93% 4.84% 16.38% 12.99% 7.43% 2.54% 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 122.84 52.50 257.34 219.12 138.21 56.66 293.22 -44.10%
EPS 8.14 3.97 13.59 10.39 6.17 2.03 9.83 -11.84%
DPS 3.00 0.00 7.00 3.00 3.00 0.00 5.00 -28.92%
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 122.79 52.48 254.98 217.05 136.82 56.07 270.22 -40.97%
EPS 8.14 3.97 13.47 10.29 6.11 2.01 9.06 -6.90%
DPS 3.00 0.00 6.94 2.97 2.97 0.00 4.61 -24.96%
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 1.86 4.38 0.90 0.95 1.20 2.03 0.26 272.61%
P/EPS 28.13 57.93 17.07 20.12 26.90 56.65 7.63 139.22%
EY 3.55 1.73 5.86 4.97 3.72 1.77 13.11 -58.24%
DY 1.31 0.00 3.02 1.44 1.81 0.00 6.67 -66.31%
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 1.92 4.25 0.92 1.15 1.23 2.65 0.21 339.01%
P/EPS 28.99 56.17 17.36 24.35 27.55 73.89 6.30 177.42%
EY 3.45 1.78 5.76 4.11 3.63 1.35 15.86 -63.93%
DY 1.27 0.00 2.97 1.19 1.76 0.00 8.06 -70.92%
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