[SAPCRES] QoQ Quarter Result on 31-Jul-2011 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 8.14%
YoY- 46.93%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 560,434 745,757 699,395 550,816 596,344 1,015,145 898,116 -26.91%
PBT 150,839 136,400 135,413 125,382 103,608 100,072 112,811 21.30%
Tax -16,093 -16,912 -25,408 -15,075 -7,566 -7,899 -13,722 11.17%
NP 134,746 119,488 110,005 110,307 96,042 92,173 99,089 22.67%
-
NP to SH 76,515 83,135 78,232 72,345 72,672 54,837 53,246 27.25%
-
Tax Rate 10.67% 12.40% 18.76% 12.02% 7.30% 7.89% 12.16% -
Total Cost 425,688 626,269 589,390 440,509 500,302 922,972 799,027 -34.20%
-
Net Worth 1,322,342 1,277,035 1,225,166 1,161,092 1,096,128 1,045,728 1,047,043 16.78%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - 70,248 - 38,306 -
Div Payout % - - - - 96.66% - 71.94% -
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 1,322,342 1,277,035 1,225,166 1,161,092 1,096,128 1,045,728 1,047,043 16.78%
NOSH 1,277,379 1,277,035 1,276,215 1,275,925 1,277,240 1,275,279 1,276,882 0.02%
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 24.04% 16.02% 15.73% 20.03% 16.11% 9.08% 11.03% -
ROE 5.79% 6.51% 6.39% 6.23% 6.63% 5.24% 5.09% -
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 43.87 58.40 54.80 43.17 46.69 79.60 70.34 -26.93%
EPS 5.99 6.51 6.13 5.67 5.69 4.30 4.17 27.22%
DPS 0.00 0.00 0.00 0.00 5.50 0.00 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 - 1,276,215
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 43.87 58.38 54.75 43.12 46.68 79.47 70.31 -26.91%
EPS 5.99 6.51 6.12 5.66 5.69 4.29 4.17 27.22%
DPS 0.00 0.00 0.00 0.00 5.50 0.00 3.00 -
NAPS 1.0352 0.9997 0.9591 0.909 0.8581 0.8187 0.8197 16.78%
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 11.08 6.95 8.14 8.62 7.88 3.14 3.26 125.55%
P/EPS 81.14 62.37 72.76 65.61 64.68 58.14 54.92 29.62%
EY 1.23 1.60 1.37 1.52 1.55 1.72 1.82 -22.93%
DY 0.00 0.00 0.00 0.00 1.49 0.00 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 11.12 7.23 7.15 9.73 7.60 3.58 3.36 121.59%
P/EPS 81.47 64.82 63.95 74.07 62.39 66.28 56.59 27.41%
EY 1.23 1.54 1.56 1.35 1.60 1.51 1.77 -21.49%
DY 0.00 0.00 0.00 0.00 1.55 0.00 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