[SAPCRES] QoQ Quarter Result on 31-Oct-2010 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 2.99%
YoY- 2.61%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 699,395 550,816 596,344 1,015,145 898,116 670,356 484,476 27.81%
PBT 135,413 125,382 103,608 100,072 112,811 98,657 72,456 51.89%
Tax -25,408 -15,075 -7,566 -7,899 -13,722 -11,446 9,779 -
NP 110,005 110,307 96,042 92,173 99,089 87,211 82,235 21.46%
-
NP to SH 78,232 72,345 72,672 54,837 53,246 50,690 40,571 55.10%
-
Tax Rate 18.76% 12.02% 7.30% 7.89% 12.16% 11.60% -13.50% -
Total Cost 589,390 440,509 500,302 922,972 799,027 583,145 402,241 29.09%
-
Net Worth 1,225,166 1,161,092 1,096,128 1,045,728 1,047,043 1,046,997 1,051,550 10.75%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - 70,248 - 38,306 - 50,677 -
Div Payout % - - 96.66% - 71.94% - 124.91% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,225,166 1,161,092 1,096,128 1,045,728 1,047,043 1,046,997 1,051,550 10.75%
NOSH 1,276,215 1,275,925 1,277,240 1,275,279 1,276,882 1,276,826 1,266,928 0.48%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 15.73% 20.03% 16.11% 9.08% 11.03% 13.01% 16.97% -
ROE 6.39% 6.23% 6.63% 5.24% 5.09% 4.84% 3.86% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 54.80 43.17 46.69 79.60 70.34 52.50 38.24 27.19%
EPS 6.13 5.67 5.69 4.30 4.17 3.97 3.21 54.10%
DPS 0.00 0.00 5.50 0.00 3.00 0.00 4.00 -
NAPS 0.96 0.91 0.8582 0.82 0.82 0.82 0.83 10.21%
Adjusted Per Share Value based on latest NOSH - 1,275,279
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 54.75 43.12 46.68 79.47 70.31 52.48 37.93 27.80%
EPS 6.12 5.66 5.69 4.29 4.17 3.97 3.18 54.90%
DPS 0.00 0.00 5.50 0.00 3.00 0.00 3.97 -
NAPS 0.9591 0.909 0.8581 0.8187 0.8197 0.8196 0.8232 10.75%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 4.46 3.72 3.68 2.50 2.29 2.30 2.32 -
P/RPS 8.14 8.62 7.88 3.14 3.26 4.38 6.07 21.67%
P/EPS 72.76 65.61 64.68 58.14 54.92 57.93 72.45 0.28%
EY 1.37 1.52 1.55 1.72 1.82 1.73 1.38 -0.48%
DY 0.00 0.00 1.49 0.00 1.31 0.00 1.72 -
P/NAPS 4.65 4.09 4.29 3.05 2.79 2.80 2.80 40.36%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 30/06/11 28/03/11 10/12/10 29/09/10 24/06/10 24/03/10 -
Price 3.92 4.20 3.55 2.85 2.36 2.23 2.36 -
P/RPS 7.15 9.73 7.60 3.58 3.36 4.25 6.17 10.35%
P/EPS 63.95 74.07 62.39 66.28 56.59 56.17 73.70 -9.05%
EY 1.56 1.35 1.60 1.51 1.77 1.78 1.36 9.60%
DY 0.00 0.00 1.55 0.00 1.27 0.00 1.69 -
P/NAPS 4.08 4.62 4.14 3.48 2.88 2.72 2.84 27.40%

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