[SAPCRES] QoQ Quarter Result on 31-Jan-2010 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -24.08%
YoY- 53.72%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 1,015,145 898,116 670,356 484,476 1,024,811 1,031,573 716,183 26.10%
PBT 100,072 112,811 98,657 72,456 115,548 107,874 68,121 29.13%
Tax -7,899 -13,722 -11,446 9,779 -16,618 -14,321 -7,585 2.73%
NP 92,173 99,089 87,211 82,235 98,930 93,553 60,536 32.24%
-
NP to SH 54,837 53,246 50,690 40,571 53,442 52,362 25,660 65.68%
-
Tax Rate 7.89% 12.16% 11.60% -13.50% 14.38% 13.28% 11.13% -
Total Cost 922,972 799,027 583,145 402,241 925,881 938,020 655,647 25.52%
-
Net Worth 1,045,728 1,047,043 1,046,997 1,051,550 1,013,118 1,049,769 1,011,231 2.25%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 38,306 - 50,677 - 37,943 - -
Div Payout % - 71.94% - 124.91% - 72.46% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,045,728 1,047,043 1,046,997 1,051,550 1,013,118 1,049,769 1,011,231 2.25%
NOSH 1,275,279 1,276,882 1,276,826 1,266,928 1,266,398 1,264,782 1,264,039 0.59%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 9.08% 11.03% 13.01% 16.97% 9.65% 9.07% 8.45% -
ROE 5.24% 5.09% 4.84% 3.86% 5.27% 4.99% 2.54% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 79.60 70.34 52.50 38.24 80.92 81.56 56.66 25.35%
EPS 4.30 4.17 3.97 3.21 4.22 4.14 2.03 64.71%
DPS 0.00 3.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 0.82 0.82 0.82 0.83 0.80 0.83 0.80 1.65%
Adjusted Per Share Value based on latest NOSH - 1,266,928
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 79.47 70.31 52.48 37.93 80.23 80.76 56.07 26.09%
EPS 4.29 4.17 3.97 3.18 4.18 4.10 2.01 65.54%
DPS 0.00 3.00 0.00 3.97 0.00 2.97 0.00 -
NAPS 0.8187 0.8197 0.8196 0.8232 0.7931 0.8218 0.7916 2.26%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 2.50 2.29 2.30 2.32 2.09 1.66 1.15 -
P/RPS 3.14 3.26 4.38 6.07 2.58 2.04 2.03 33.64%
P/EPS 58.14 54.92 57.93 72.45 49.53 40.10 56.65 1.74%
EY 1.72 1.82 1.73 1.38 2.02 2.49 1.77 -1.88%
DY 0.00 1.31 0.00 1.72 0.00 1.81 0.00 -
P/NAPS 3.05 2.79 2.80 2.80 2.61 2.00 1.44 64.70%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 29/09/10 24/06/10 24/03/10 29/12/09 10/09/09 17/06/09 -
Price 2.85 2.36 2.23 2.36 2.53 1.70 1.50 -
P/RPS 3.58 3.36 4.25 6.17 3.13 2.08 2.65 22.13%
P/EPS 66.28 56.59 56.17 73.70 59.95 41.06 73.89 -6.97%
EY 1.51 1.77 1.78 1.36 1.67 2.44 1.35 7.73%
DY 0.00 1.27 0.00 1.69 0.00 1.76 0.00 -
P/NAPS 3.48 2.88 2.72 2.84 3.16 2.05 1.88 50.58%

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