[SAPCRES] QoQ Cumulative 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- 55.21%
YoY- 47.2%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative 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 1,995,968 1,250,211 550,816 3,179,961 2,583,617 1,568,472 38.37%
PBT 548,034 397,195 260,795 125,382 415,148 311,540 211,468 88.34%
Tax -73,488 -57,395 -40,483 -15,075 -40,633 -33,067 -25,168 103.89%
NP 474,546 339,800 220,312 110,307 374,515 278,473 186,300 86.19%
-
NP to SH 310,227 233,712 150,577 72,345 231,445 158,773 103,936 106.89%
-
Tax Rate 13.41% 14.45% 15.52% 12.02% 9.79% 10.61% 11.90% -
Total Cost 2,081,856 1,656,168 1,029,899 440,509 2,805,446 2,305,144 1,382,172 31.30%
-
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 38,289 38,305 -
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% 18.31% 12.28% 6.23% 21.13% 15.17% 9.93% -
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 200.24 156.37 97.89 43.17 249.10 202.43 122.84 38.38%
EPS 24.30 18.31 11.79 5.67 18.13 12.44 8.14 106.91%
DPS 0.00 0.00 0.00 0.00 8.50 3.00 3.00 -
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 200.13 156.25 97.87 43.12 248.94 202.26 122.79 38.37%
EPS 24.29 18.30 11.79 5.66 18.12 12.43 8.14 106.85%
DPS 0.00 0.00 0.00 0.00 8.49 3.00 3.00 -
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 2.60 4.56 8.62 1.48 1.24 1.86 19.44%
P/EPS 20.00 22.17 37.83 65.61 20.30 20.10 28.13 -20.29%
EY 5.00 4.51 2.64 1.52 4.93 4.98 3.55 25.57%
DY 0.00 0.00 0.00 0.00 2.31 1.20 1.31 -
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 2.70 4.00 9.73 1.43 1.41 1.92 17.27%
P/EPS 20.08 23.05 33.25 74.07 19.58 22.91 28.99 -21.66%
EY 4.98 4.34 3.01 1.35 5.11 4.36 3.45 27.63%
DY 0.00 0.00 0.00 0.00 2.39 1.05 1.27 -
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