[SAPCRES] QoQ Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 52.76%
YoY- 20.77%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 1,250,211 550,816 3,179,961 2,583,617 1,568,472 670,356 3,257,043 -47.27%
PBT 260,795 125,382 415,148 311,540 211,468 98,657 363,999 -19.97%
Tax -40,483 -15,075 -40,633 -33,067 -25,168 -11,446 -28,745 25.72%
NP 220,312 110,307 374,515 278,473 186,300 87,211 335,254 -24.47%
-
NP to SH 150,577 72,345 231,445 158,773 103,936 50,690 172,035 -8.52%
-
Tax Rate 15.52% 12.02% 9.79% 10.61% 11.90% 11.60% 7.90% -
Total Cost 1,029,899 440,509 2,805,446 2,305,144 1,382,172 583,145 2,921,789 -50.19%
-
Net Worth 1,226,072 1,161,092 1,095,580 1,046,574 1,047,021 1,046,997 1,050,502 10.88%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - 108,511 38,289 38,305 - 88,596 -
Div Payout % - - 46.88% 24.12% 36.86% - 51.50% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,226,072 1,161,092 1,095,580 1,046,574 1,047,021 1,046,997 1,050,502 10.88%
NOSH 1,277,158 1,275,925 1,276,602 1,276,310 1,276,854 1,276,826 1,265,665 0.60%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 17.62% 20.03% 11.78% 10.78% 11.88% 13.01% 10.29% -
ROE 12.28% 6.23% 21.13% 15.17% 9.93% 4.84% 16.38% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 97.89 43.17 249.10 202.43 122.84 52.50 257.34 -47.59%
EPS 11.79 5.67 18.13 12.44 8.14 3.97 13.59 -9.06%
DPS 0.00 0.00 8.50 3.00 3.00 0.00 7.00 -
NAPS 0.96 0.91 0.8582 0.82 0.82 0.82 0.83 10.21%
Adjusted Per Share Value based on latest NOSH - 1,275,279
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 97.87 43.12 248.94 202.26 122.79 52.48 254.98 -47.27%
EPS 11.79 5.66 18.12 12.43 8.14 3.97 13.47 -8.52%
DPS 0.00 0.00 8.49 3.00 3.00 0.00 6.94 -
NAPS 0.9598 0.909 0.8577 0.8193 0.8197 0.8196 0.8224 10.88%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 4.46 3.72 3.68 2.50 2.29 2.30 2.32 -
P/RPS 4.56 8.62 1.48 1.24 1.86 4.38 0.90 195.87%
P/EPS 37.83 65.61 20.30 20.10 28.13 57.93 17.07 70.22%
EY 2.64 1.52 4.93 4.98 3.55 1.73 5.86 -41.31%
DY 0.00 0.00 2.31 1.20 1.31 0.00 3.02 -
P/NAPS 4.65 4.09 4.29 3.05 2.79 2.80 2.80 40.36%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 30/06/11 28/03/11 10/12/10 29/09/10 24/06/10 24/03/10 -
Price 3.92 4.20 3.55 2.85 2.36 2.23 2.36 -
P/RPS 4.00 9.73 1.43 1.41 1.92 4.25 0.92 167.10%
P/EPS 33.25 74.07 19.58 22.91 28.99 56.17 17.36 54.41%
EY 3.01 1.35 5.11 4.36 3.45 1.78 5.76 -35.19%
DY 0.00 0.00 2.39 1.05 1.27 0.00 2.97 -
P/NAPS 4.08 4.62 4.14 3.48 2.88 2.72 2.84 27.40%

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