[SAPCRES] QoQ Quarter Result on 31-Jul-2009 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 104.06%
YoY- 63.12%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 670,356 484,476 1,024,811 1,031,573 716,183 817,697 1,046,426 -25.74%
PBT 98,657 72,456 115,548 107,874 68,121 72,189 89,458 6.76%
Tax -11,446 9,779 -16,618 -14,321 -7,585 -7,829 -11,383 0.36%
NP 87,211 82,235 98,930 93,553 60,536 64,360 78,075 7.67%
-
NP to SH 50,690 40,571 53,442 52,362 25,660 26,393 36,926 23.58%
-
Tax Rate 11.60% -13.50% 14.38% 13.28% 11.13% 10.85% 12.72% -
Total Cost 583,145 402,241 925,881 938,020 655,647 753,337 968,351 -28.75%
-
Net Worth 1,046,997 1,051,550 1,013,118 1,049,769 1,011,231 928,779 893,750 11.15%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 50,677 - 37,943 - 35,270 23,519 -
Div Payout % - 124.91% - 72.46% - 133.63% 63.69% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 1,046,997 1,051,550 1,013,118 1,049,769 1,011,231 928,779 893,750 11.15%
NOSH 1,276,826 1,266,928 1,266,398 1,264,782 1,264,039 1,175,669 1,175,987 5.65%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 13.01% 16.97% 9.65% 9.07% 8.45% 7.87% 7.46% -
ROE 4.84% 3.86% 5.27% 4.99% 2.54% 2.84% 4.13% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 52.50 38.24 80.92 81.56 56.66 69.55 88.98 -29.72%
EPS 3.97 3.21 4.22 4.14 2.03 2.24 3.14 16.97%
DPS 0.00 4.00 0.00 3.00 0.00 3.00 2.00 -
NAPS 0.82 0.83 0.80 0.83 0.80 0.79 0.76 5.21%
Adjusted Per Share Value based on latest NOSH - 1,264,782
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 52.48 37.93 80.23 80.76 56.07 64.01 81.92 -25.74%
EPS 3.97 3.18 4.18 4.10 2.01 2.07 2.89 23.64%
DPS 0.00 3.97 0.00 2.97 0.00 2.76 1.84 -
NAPS 0.8196 0.8232 0.7931 0.8218 0.7916 0.7271 0.6997 11.15%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.30 2.32 2.09 1.66 1.15 0.75 0.71 -
P/RPS 4.38 6.07 2.58 2.04 2.03 1.08 0.80 211.60%
P/EPS 57.93 72.45 49.53 40.10 56.65 33.41 22.61 87.56%
EY 1.73 1.38 2.02 2.49 1.77 2.99 4.42 -46.58%
DY 0.00 1.72 0.00 1.81 0.00 4.00 2.82 -
P/NAPS 2.80 2.80 2.61 2.00 1.44 0.95 0.93 108.92%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 24/06/10 24/03/10 29/12/09 10/09/09 17/06/09 12/03/09 10/12/08 -
Price 2.23 2.36 2.53 1.70 1.50 0.62 0.74 -
P/RPS 4.25 6.17 3.13 2.08 2.65 0.89 0.83 197.97%
P/EPS 56.17 73.70 59.95 41.06 73.89 27.62 23.57 78.69%
EY 1.78 1.36 1.67 2.44 1.35 3.62 4.24 -44.02%
DY 0.00 1.69 0.00 1.76 0.00 4.84 2.70 -
P/NAPS 2.72 2.84 3.16 2.05 1.88 0.78 0.97 99.22%

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