[SAPCRES] QoQ TTM Result on 30-Apr-2009 [#1]

Stock

[SAPCRES] SAPURACREST PETROLEUM BHD

Announcement Date

17-Jun-2009

Admission Sponsor

Sponsor

Financial Year

31-Jan-2010

Quarter

30-Apr-2009 [#1]

Profit Trend

QoQ- 4.58%

YoY- 37.32%

Quarter Report

SapuraCrest Q1 30 April09 results.pdf

Latest QR

Upcoming QR

SAPCRES's Result

SAPCRES's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
TTM Result
Revenue	3,257,043	3,590,264	3,611,879	3,483,439	3,451,702	3,233,103	2,805,279	10.43%
YoY %	-9.28%	-0.60%	3.69%	0.92%	6.76%	15.25%	-	-
Horiz. %	116.10%	127.98%	128.75%	124.17%	123.04%	115.25%	100.00%	-
PBT	363,999	363,732	337,642	304,502	281,560	274,384	234,579	33.92%
YoY %	0.07%	7.73%	10.88%	8.15%	2.62%	16.97%	-	-
Horiz. %	155.17%	155.06%	143.94%	129.81%	120.03%	116.97%	100.00%	-
Tax	-28,745	-46,353	-41,118	-34,971	-31,790	-32,513	-25,504	8.27%
YoY %	37.99%	-12.73%	-17.58%	-10.01%	2.22%	-27.48%	-	-
Horiz. %	112.71%	181.75%	161.22%	137.12%	124.65%	127.48%	100.00%	-
NP	335,254	317,379	296,524	269,531	249,770	241,871	209,075	36.88%
YoY %	5.63%	7.03%	10.01%	7.91%	3.27%	15.69%	-	-
Horiz. %	160.35%	151.80%	141.83%	128.92%	119.46%	115.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	172,035	157,857	141,341	121,079	115,774	122,658	109,061	35.39%
YoY %	8.98%	11.69%	16.73%	4.58%	-5.61%	12.47%	-	-
Horiz. %	157.74%	144.74%	129.60%	111.02%	106.16%	112.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.90%	12.74%	12.18%	11.48%	11.29%	11.85%	10.87%	-
YoY %	-37.99%	4.60%	6.10%	1.68%	-4.73%	9.02%	-	-
Horiz. %	72.68%	117.20%	112.05%	105.61%	103.86%	109.02%	100.00%	-
Total Cost	2,921,789	3,272,885	3,315,355	3,213,908	3,201,932	2,991,232	2,596,204	8.17%
YoY %	-10.73%	-1.28%	3.16%	0.37%	7.04%	15.22%	-	-
Horiz. %	112.54%	126.06%	127.70%	123.79%	123.33%	115.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,051,550	1,013,118	1,049,769	1,011,231	928,779	893,750	858,351	14.45%
YoY %	3.79%	-3.49%	3.81%	8.88%	3.92%	4.12%	-	-
Horiz. %	122.51%	118.03%	122.30%	117.81%	108.21%	104.12%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	88,620	73,213	96,733	58,789	58,789	44,445	20,925	161.07%
YoY %	21.04%	-24.31%	64.54%	0.00%	32.27%	112.40%	-	-
Horiz. %	423.51%	349.88%	462.28%	280.95%	280.95%	212.40%	100.00%	-
Div Payout %	51.51%	46.38%	68.44%	48.55%	50.78%	36.24%	19.19%	-
YoY %	11.06%	-32.23%	40.97%	-4.39%	40.12%	88.85%	-	-
Horiz. %	268.42%	241.69%	356.64%	253.00%	264.62%	188.85%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	1,051,550	1,013,118	1,049,769	1,011,231	928,779	893,750	858,351	14.45%
YoY %	3.79%	-3.49%	3.81%	8.88%	3.92%	4.12%	-	-
Horiz. %	122.51%	118.03%	122.30%	117.81%	108.21%	104.12%	100.00%	-
NOSH	1,266,928	1,266,398	1,264,782	1,264,039	1,175,669	1,175,987	1,175,824	5.08%
YoY %	0.04%	0.13%	0.06%	7.52%	-0.03%	0.01%	-	-
Horiz. %	107.75%	107.70%	107.57%	107.50%	99.99%	100.01%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	10.29%	8.84%	8.21%	7.74%	7.24%	7.48%	7.45%	-
YoY %	16.40%	7.67%	6.07%	6.91%	-3.21%	0.40%	-	-
Horiz. %	138.12%	118.66%	110.20%	103.89%	97.18%	100.40%	100.00%	-
ROE	16.36%	15.58%	13.46%	11.97%	12.47%	13.72%	12.71%	-
YoY %	5.01%	15.75%	12.45%	-4.01%	-9.11%	7.95%	-	-
Horiz. %	128.72%	122.58%	105.90%	94.18%	98.11%	107.95%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	257.08	283.50	285.57	275.58	293.59	274.93	238.58	5.09%
YoY %	-9.32%	-0.72%	3.63%	-6.13%	6.79%	15.24%	-	-
Horiz. %	107.75%	118.83%	119.70%	115.51%	123.06%	115.24%	100.00%	-
EPS	13.58	12.47	11.18	9.58	9.85	10.43	9.28	28.80%
YoY %	8.90%	11.54%	16.70%	-2.74%	-5.56%	12.39%	-	-
Horiz. %	146.34%	134.38%	120.47%	103.23%	106.14%	112.39%	100.00%	-
DPS	7.00	5.78	7.65	4.65	5.00	3.78	1.78	148.52%
YoY %	21.11%	-24.44%	64.52%	-7.00%	32.28%	112.36%	-	-
Horiz. %	393.26%	324.72%	429.78%	261.24%	280.90%	212.36%	100.00%	-
NAPS	0.83	0.80	0.83	0.80	0.79	0.76	0.73	8.91%
YoY %	3.75%	-3.61%	3.75%	1.27%	3.95%	4.11%	-	-
Horiz. %	113.70%	109.59%	113.70%	109.59%	108.22%	104.11%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,264,039
RPS	254.98	281.06	282.76	272.70	270.22	253.10	219.61	10.43%
YoY %	-9.28%	-0.60%	3.69%	0.92%	6.76%	15.25%	-	-
Horiz. %	116.11%	127.98%	128.76%	124.17%	123.05%	115.25%	100.00%	-
EPS	13.47	12.36	11.06	9.48	9.06	9.60	8.54	35.38%
YoY %	8.98%	11.75%	16.67%	4.64%	-5.62%	12.41%	-	-
Horiz. %	157.73%	144.73%	129.51%	111.01%	106.09%	112.41%	100.00%	-
DPS	6.94	5.73	7.57	4.60	4.60	3.48	1.64	160.93%
YoY %	21.12%	-24.31%	64.57%	0.00%	32.18%	112.20%	-	-
Horiz. %	423.17%	349.39%	461.59%	280.49%	280.49%	212.20%	100.00%	-
NAPS	0.8232	0.7931	0.8218	0.7916	0.7271	0.6997	0.672	14.44%
YoY %	3.80%	-3.49%	3.82%	8.87%	3.92%	4.12%	-	-
Horiz. %	122.50%	118.02%	122.29%	117.80%	108.20%	104.12%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	2.32	2.09	1.66	1.15	0.75	0.71	1.36	-
P/RPS	0.90	0.74	0.58	0.42	0.26	0.26	0.57	35.48%
YoY %	21.62%	27.59%	38.10%	61.54%	0.00%	-54.39%	-	-
Horiz. %	157.89%	129.82%	101.75%	73.68%	45.61%	45.61%	100.00%	-
P/EPS	17.09	16.77	14.85	12.01	7.62	6.81	14.66	10.73%
YoY %	1.91%	12.93%	23.65%	57.61%	11.89%	-53.55%	-	-
Horiz. %	116.58%	114.39%	101.30%	81.92%	51.98%	46.45%	100.00%	-
EY	5.85	5.96	6.73	8.33	13.13	14.69	6.82	-9.69%
YoY %	-1.85%	-11.44%	-19.21%	-36.56%	-10.62%	115.40%	-	-
Horiz. %	85.78%	87.39%	98.68%	122.14%	192.52%	215.40%	100.00%	-
DY	3.02	2.77	4.61	4.04	6.67	5.32	1.31	74.24%
YoY %	9.03%	-39.91%	14.11%	-39.43%	25.38%	306.11%	-	-
Horiz. %	230.53%	211.45%	351.91%	308.40%	509.16%	406.11%	100.00%	-
P/NAPS	2.80	2.61	2.00	1.44	0.95	0.93	1.86	31.25%
YoY %	7.28%	30.50%	38.89%	51.58%	2.15%	-50.00%	-	-
Horiz. %	150.54%	140.32%	107.53%	77.42%	51.08%	50.00%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	24/03/10	29/12/09	10/09/09	17/06/09	12/03/09	10/12/08	16/09/08	-
Price	2.36	2.53	1.70	1.50	0.62	0.74	1.21	-
P/RPS	0.92	0.89	0.60	0.54	0.21	0.27	0.51	48.02%
YoY %	3.37%	48.33%	11.11%	157.14%	-22.22%	-47.06%	-	-
Horiz. %	180.39%	174.51%	117.65%	105.88%	41.18%	52.94%	100.00%	-
P/EPS	17.38	20.30	15.21	15.66	6.30	7.09	13.05	20.98%
YoY %	-14.38%	33.46%	-2.87%	148.57%	-11.14%	-45.67%	-	-
Horiz. %	133.18%	155.56%	116.55%	120.00%	48.28%	54.33%	100.00%	-
EY	5.75	4.93	6.57	6.39	15.88	14.09	7.67	-17.43%
YoY %	16.63%	-24.96%	2.82%	-59.76%	12.70%	83.70%	-	-
Horiz. %	74.97%	64.28%	85.66%	83.31%	207.04%	183.70%	100.00%	-
DY	2.97	2.29	4.50	3.10	8.06	5.11	1.47	59.61%
YoY %	29.69%	-49.11%	45.16%	-61.54%	57.73%	247.62%	-	-
Horiz. %	202.04%	155.78%	306.12%	210.88%	548.30%	347.62%	100.00%	-
P/NAPS	2.84	3.16	2.05	1.88	0.78	0.97	1.66	42.90%
YoY %	-10.13%	54.15%	9.04%	141.03%	-19.59%	-41.57%	-	-
Horiz. %	171.08%	190.36%	123.49%	113.25%	46.99%	58.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos