[SAPCRES] QoQ TTM Result on 30-Apr-2008 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 12.66%
YoY- 778.14%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 3,451,702 3,233,103 2,805,279 2,472,632 2,261,905 2,106,069 2,060,989 40.80%
PBT 281,560 274,384 234,579 193,050 171,393 126,217 56,969 188.74%
Tax -31,790 -32,513 -25,504 -22,847 -20,365 -10,803 -10,050 114.73%
NP 249,770 241,871 209,075 170,203 151,028 115,414 46,919 203.33%
-
NP to SH 115,774 122,658 109,061 88,172 78,264 52,365 -9,696 -
-
Tax Rate 11.29% 11.85% 10.87% 11.83% 11.88% 8.56% 17.64% -
Total Cost 3,201,932 2,991,232 2,596,204 2,302,429 2,110,877 1,990,655 2,014,070 36.02%
-
Net Worth 928,779 893,750 858,351 830,577 711,463 697,787 685,116 22.37%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 58,789 44,445 20,925 20,925 20,925 17,696 17,696 121.83%
Div Payout % 50.78% 36.24% 19.19% 23.73% 26.74% 33.79% 0.00% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 928,779 893,750 858,351 830,577 711,463 697,787 685,116 22.37%
NOSH 1,175,669 1,175,987 1,175,824 1,169,827 1,046,269 1,041,473 1,038,055 8.61%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 7.24% 7.48% 7.45% 6.88% 6.68% 5.48% 2.28% -
ROE 12.47% 13.72% 12.71% 10.62% 11.00% 7.50% -1.42% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 293.59 274.93 238.58 211.37 216.19 202.22 198.54 29.64%
EPS 9.85 10.43 9.28 7.54 7.48 5.03 -0.93 -
DPS 5.00 3.78 1.78 1.79 2.00 1.70 1.70 104.61%
NAPS 0.79 0.76 0.73 0.71 0.68 0.67 0.66 12.67%
Adjusted Per Share Value based on latest NOSH - 1,169,827
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 270.22 253.10 219.61 193.57 177.07 164.87 161.35 40.80%
EPS 9.06 9.60 8.54 6.90 6.13 4.10 -0.76 -
DPS 4.60 3.48 1.64 1.64 1.64 1.39 1.39 121.26%
NAPS 0.7271 0.6997 0.672 0.6502 0.557 0.5463 0.5363 22.38%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.75 0.71 1.36 1.50 1.50 1.84 2.54 -
P/RPS 0.26 0.26 0.57 0.71 0.69 0.91 1.28 -65.27%
P/EPS 7.62 6.81 14.66 19.90 20.05 36.60 -271.93 -
EY 13.13 14.69 6.82 5.02 4.99 2.73 -0.37 -
DY 6.67 5.32 1.31 1.19 1.33 0.92 0.67 359.56%
P/NAPS 0.95 0.93 1.86 2.11 2.21 2.75 3.85 -60.49%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 12/03/09 10/12/08 16/09/08 24/06/08 26/03/08 13/12/07 20/09/07 -
Price 0.62 0.74 1.21 1.41 1.12 1.56 1.89 -
P/RPS 0.21 0.27 0.51 0.67 0.52 0.77 0.95 -63.27%
P/EPS 6.30 7.09 13.05 18.71 14.97 31.03 -202.34 -
EY 15.88 14.09 7.67 5.35 6.68 3.22 -0.49 -
DY 8.06 5.11 1.47 1.27 1.79 1.09 0.90 328.39%
P/NAPS 0.78 0.97 1.66 1.99 1.65 2.33 2.86 -57.77%

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