[SAPCRES] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 1.12%
YoY- 179.67%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 1,808,962 1,793,738 1,651,012 1,474,857 1,259,916 1,034,789 948,328 53.99%
PBT 96,209 109,591 97,110 94,638 90,340 72,452 -101,764 -
Tax -2,939 -10,558 -11,139 -9,078 -5,730 2,434 -2 12999.26%
NP 93,270 99,033 85,971 85,560 84,610 74,886 -101,766 -
-
NP to SH 59,593 73,995 85,971 85,560 84,610 74,886 -101,766 -
-
Tax Rate 3.05% 9.63% 11.47% 9.59% 6.34% -3.36% - -
Total Cost 1,715,692 1,694,705 1,565,041 1,389,297 1,175,306 959,903 1,050,094 38.84%
-
Net Worth 487,215 476,071 324,940 316,604 299,318 283,906 256,379 53.60%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 13,224 13,224 13,173 - - - - -
Div Payout % 22.19% 17.87% 15.32% - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 487,215 476,071 324,940 316,604 299,318 283,906 256,379 53.60%
NOSH 885,846 881,614 878,218 879,458 880,349 860,321 854,597 2.42%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 5.16% 5.52% 5.21% 5.80% 6.72% 7.24% -10.73% -
ROE 12.23% 15.54% 26.46% 27.02% 28.27% 26.38% -39.69% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 204.21 203.46 188.00 167.70 143.12 120.28 110.97 50.33%
EPS 6.73 8.39 9.79 9.73 9.61 8.70 -11.91 -
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.37 0.36 0.34 0.33 0.30 49.96%
Adjusted Per Share Value based on latest NOSH - 879,458
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 141.62 140.42 129.25 115.46 98.63 81.01 74.24 53.99%
EPS 4.67 5.79 6.73 6.70 6.62 5.86 -7.97 -
DPS 1.04 1.04 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.3814 0.3727 0.2544 0.2479 0.2343 0.2223 0.2007 53.60%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.87 0.81 0.85 1.07 1.04 1.06 1.19 -
P/RPS 0.43 0.40 0.45 0.64 0.73 0.88 1.07 -45.63%
P/EPS 12.93 9.65 8.68 11.00 10.82 12.18 -9.99 -
EY 7.73 10.36 11.52 9.09 9.24 8.21 -10.01 -
DY 1.72 1.85 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.50 2.30 2.97 3.06 3.21 3.97 -45.98%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 28/03/06 13/12/05 19/09/05 23/06/05 24/03/05 02/12/04 -
Price 0.84 0.75 0.63 0.99 1.01 1.08 1.37 -
P/RPS 0.41 0.37 0.34 0.59 0.71 0.90 1.23 -52.02%
P/EPS 12.49 8.94 6.44 10.18 10.51 12.41 -11.50 -
EY 8.01 11.19 15.54 9.83 9.52 8.06 -8.69 -
DY 1.79 2.00 2.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.39 1.70 2.75 2.97 3.27 4.57 -51.88%

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