[SAPCRES] QoQ 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- -2.78%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 484,476 1,024,811 1,031,573 716,183 817,697 1,046,426 903,133 -33.90%
PBT 72,456 115,548 107,874 68,121 72,189 89,458 74,734 -2.03%
Tax 9,779 -16,618 -14,321 -7,585 -7,829 -11,383 -8,174 -
NP 82,235 98,930 93,553 60,536 64,360 78,075 66,560 15.09%
-
NP to SH 40,571 53,442 52,362 25,660 26,393 36,926 32,100 16.84%
-
Tax Rate -13.50% 14.38% 13.28% 11.13% 10.85% 12.72% 10.94% -
Total Cost 402,241 925,881 938,020 655,647 753,337 968,351 836,573 -38.54%
-
Net Worth 1,051,550 1,013,118 1,049,769 1,011,231 928,779 893,750 858,351 14.45%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 50,677 - 37,943 - 35,270 23,519 - -
Div Payout % 124.91% - 72.46% - 133.63% 63.69% - -
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 1,051,550 1,013,118 1,049,769 1,011,231 928,779 893,750 858,351 14.45%
NOSH 1,266,928 1,266,398 1,264,782 1,264,039 1,175,669 1,175,987 1,175,824 5.08%
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 16.97% 9.65% 9.07% 8.45% 7.87% 7.46% 7.37% -
ROE 3.86% 5.27% 4.99% 2.54% 2.84% 4.13% 3.74% -
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 38.24 80.92 81.56 56.66 69.55 88.98 76.81 -37.10%
EPS 3.21 4.22 4.14 2.03 2.24 3.14 2.73 11.36%
DPS 4.00 0.00 3.00 0.00 3.00 2.00 0.00 -
NAPS 0.83 0.80 0.83 0.80 0.79 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 37.93 80.23 80.76 56.07 64.01 81.92 70.70 -33.89%
EPS 3.18 4.18 4.10 2.01 2.07 2.89 2.51 17.03%
DPS 3.97 0.00 2.97 0.00 2.76 1.84 0.00 -
NAPS 0.8232 0.7931 0.8218 0.7916 0.7271 0.6997 0.672 14.44%
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 6.07 2.58 2.04 2.03 1.08 0.80 1.77 126.90%
P/EPS 72.45 49.53 40.10 56.65 33.41 22.61 49.82 28.27%
EY 1.38 2.02 2.49 1.77 2.99 4.42 2.01 -22.12%
DY 1.72 0.00 1.81 0.00 4.00 2.82 0.00 -
P/NAPS 2.80 2.61 2.00 1.44 0.95 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 6.17 3.13 2.08 2.65 0.89 0.83 1.58 147.36%
P/EPS 73.70 59.95 41.06 73.89 27.62 23.57 44.32 40.23%
EY 1.36 1.67 2.44 1.35 3.62 4.24 2.26 -28.65%
DY 1.69 0.00 1.76 0.00 4.84 2.70 0.00 -
P/NAPS 2.84 3.16 2.05 1.88 0.78 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