[SAPCRES] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
21-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 26.51%
YoY- -121.82%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 2,261,905 2,106,069 2,060,989 1,859,675 1,766,119 1,717,179 1,687,806 21.48%
PBT 171,393 126,217 56,969 48,379 41,175 42,300 85,539 58.73%
Tax -20,365 -10,803 -10,050 -8,054 -8,053 -3,509 -1,366 502.77%
NP 151,028 115,414 46,919 40,325 33,122 38,791 84,173 47.50%
-
NP to SH 78,264 52,365 -9,696 -13,002 -17,691 -7,622 46,391 41.58%
-
Tax Rate 11.88% 8.56% 17.64% 16.65% 19.56% 8.30% 1.60% -
Total Cost 2,110,877 1,990,655 2,014,070 1,819,350 1,732,997 1,678,388 1,603,633 20.04%
-
Net Worth 711,463 697,787 685,116 499,237 433,561 452,021 497,393 26.86%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 20,925 17,696 17,696 17,696 17,696 13,224 13,224 35.67%
Div Payout % 26.74% 33.79% 0.00% 0.00% 0.00% 0.00% 28.51% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 711,463 697,787 685,116 499,237 433,561 452,021 497,393 26.86%
NOSH 1,046,269 1,041,473 1,038,055 924,513 884,819 886,315 888,202 11.50%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 6.68% 5.48% 2.28% 2.17% 1.88% 2.26% 4.99% -
ROE 11.00% 7.50% -1.42% -2.60% -4.08% -1.69% 9.33% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 216.19 202.22 198.54 201.15 199.60 193.74 190.02 8.95%
EPS 7.48 5.03 -0.93 -1.41 -2.00 -0.86 5.22 27.01%
DPS 2.00 1.70 1.70 1.91 2.00 1.50 1.50 21.07%
NAPS 0.68 0.67 0.66 0.54 0.49 0.51 0.56 13.77%
Adjusted Per Share Value based on latest NOSH - 924,513
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 177.07 164.87 161.35 145.59 138.26 134.43 132.13 21.48%
EPS 6.13 4.10 -0.76 -1.02 -1.38 -0.60 3.63 41.67%
DPS 1.64 1.39 1.39 1.39 1.39 1.04 1.04 35.36%
NAPS 0.557 0.5463 0.5363 0.3908 0.3394 0.3539 0.3894 26.86%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.50 1.84 2.54 1.37 0.72 0.69 0.79 -
P/RPS 0.69 0.91 1.28 0.68 0.36 0.36 0.42 39.10%
P/EPS 20.05 36.60 -271.93 -97.41 -36.01 -80.24 15.13 20.58%
EY 4.99 2.73 -0.37 -1.03 -2.78 -1.25 6.61 -17.04%
DY 1.33 0.92 0.67 1.40 2.78 2.17 1.90 -21.11%
P/NAPS 2.21 2.75 3.85 2.54 1.47 1.35 1.41 34.82%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 13/12/07 20/09/07 21/06/07 27/03/07 15/12/06 27/09/06 -
Price 1.12 1.56 1.89 1.94 0.83 0.69 0.77 -
P/RPS 0.52 0.77 0.95 0.96 0.42 0.36 0.41 17.11%
P/EPS 14.97 31.03 -202.34 -137.94 -41.51 -80.24 14.74 1.03%
EY 6.68 3.22 -0.49 -0.72 -2.41 -1.25 6.78 -0.98%
DY 1.79 1.09 0.90 0.99 2.41 2.17 1.95 -5.53%
P/NAPS 1.65 2.33 2.86 3.59 1.69 1.35 1.38 12.61%

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