[SAPCRES] QoQ Quarter Result on 31-Oct-2008 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 15.03%
YoY- 58.28%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 1,031,573 716,183 817,697 1,046,426 903,133 684,446 599,098 43.70%
PBT 107,874 68,121 72,189 89,458 74,734 45,179 65,013 40.19%
Tax -14,321 -7,585 -7,829 -11,383 -8,174 -4,404 -8,552 41.06%
NP 93,553 60,536 64,360 78,075 66,560 40,775 56,461 40.06%
-
NP to SH 52,362 25,660 26,393 36,926 32,100 20,355 33,277 35.32%
-
Tax Rate 13.28% 11.13% 10.85% 12.72% 10.94% 9.75% 13.15% -
Total Cost 938,020 655,647 753,337 968,351 836,573 643,671 542,637 44.08%
-
Net Worth 1,049,769 1,011,231 928,779 893,750 858,351 830,577 711,463 29.63%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 37,943 - 35,270 23,519 - - 20,925 48.75%
Div Payout % 72.46% - 133.63% 63.69% - - 62.88% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,049,769 1,011,231 928,779 893,750 858,351 830,577 711,463 29.63%
NOSH 1,264,782 1,264,039 1,175,669 1,175,987 1,175,824 1,169,827 1,046,269 13.49%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 9.07% 8.45% 7.87% 7.46% 7.37% 5.96% 9.42% -
ROE 4.99% 2.54% 2.84% 4.13% 3.74% 2.45% 4.68% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 81.56 56.66 69.55 88.98 76.81 58.51 57.26 26.62%
EPS 4.14 2.03 2.24 3.14 2.73 1.74 3.18 19.24%
DPS 3.00 0.00 3.00 2.00 0.00 0.00 2.00 31.06%
NAPS 0.83 0.80 0.79 0.76 0.73 0.71 0.68 14.22%
Adjusted Per Share Value based on latest NOSH - 1,175,987
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 80.76 56.07 64.01 81.92 70.70 53.58 46.90 43.71%
EPS 4.10 2.01 2.07 2.89 2.51 1.59 2.61 35.17%
DPS 2.97 0.00 2.76 1.84 0.00 0.00 1.64 48.62%
NAPS 0.8218 0.7916 0.7271 0.6997 0.672 0.6502 0.557 29.63%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.66 1.15 0.75 0.71 1.36 1.50 1.50 -
P/RPS 2.04 2.03 1.08 0.80 1.77 2.56 2.62 -15.37%
P/EPS 40.10 56.65 33.41 22.61 49.82 86.21 47.16 -10.25%
EY 2.49 1.77 2.99 4.42 2.01 1.16 2.12 11.33%
DY 1.81 0.00 4.00 2.82 0.00 0.00 1.33 22.82%
P/NAPS 2.00 1.44 0.95 0.93 1.86 2.11 2.21 -6.44%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 10/09/09 17/06/09 12/03/09 10/12/08 16/09/08 24/06/08 26/03/08 -
Price 1.70 1.50 0.62 0.74 1.21 1.41 1.12 -
P/RPS 2.08 2.65 0.89 0.83 1.58 2.41 1.96 4.04%
P/EPS 41.06 73.89 27.62 23.57 44.32 81.03 35.21 10.80%
EY 2.44 1.35 3.62 4.24 2.26 1.23 2.84 -9.63%
DY 1.76 0.00 4.84 2.70 0.00 0.00 1.79 -1.12%
P/NAPS 2.05 1.88 0.78 0.97 1.66 1.99 1.65 15.58%

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