[SAPCRES] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
16-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 23.69%
YoY- 1224.8%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 3,483,439 3,451,702 3,233,103 2,805,279 2,472,632 2,261,905 2,106,069 39.90%
PBT 304,502 281,560 274,384 234,579 193,050 171,393 126,217 79.97%
Tax -34,971 -31,790 -32,513 -25,504 -22,847 -20,365 -10,803 118.98%
NP 269,531 249,770 241,871 209,075 170,203 151,028 115,414 76.11%
-
NP to SH 121,079 115,774 122,658 109,061 88,172 78,264 52,365 74.94%
-
Tax Rate 11.48% 11.29% 11.85% 10.87% 11.83% 11.88% 8.56% -
Total Cost 3,213,908 3,201,932 2,991,232 2,596,204 2,302,429 2,110,877 1,990,655 37.66%
-
Net Worth 1,011,231 928,779 893,750 858,351 830,577 711,463 697,787 28.09%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 58,789 58,789 44,445 20,925 20,925 20,925 17,696 122.80%
Div Payout % 48.55% 50.78% 36.24% 19.19% 23.73% 26.74% 33.79% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 1,011,231 928,779 893,750 858,351 830,577 711,463 697,787 28.09%
NOSH 1,264,039 1,175,669 1,175,987 1,175,824 1,169,827 1,046,269 1,041,473 13.79%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 7.74% 7.24% 7.48% 7.45% 6.88% 6.68% 5.48% -
ROE 11.97% 12.47% 13.72% 12.71% 10.62% 11.00% 7.50% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 275.58 293.59 274.93 238.58 211.37 216.19 202.22 22.94%
EPS 9.58 9.85 10.43 9.28 7.54 7.48 5.03 53.71%
DPS 4.65 5.00 3.78 1.78 1.79 2.00 1.70 95.70%
NAPS 0.80 0.79 0.76 0.73 0.71 0.68 0.67 12.56%
Adjusted Per Share Value based on latest NOSH - 1,175,824
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 272.70 270.22 253.10 219.61 193.57 177.07 164.87 39.90%
EPS 9.48 9.06 9.60 8.54 6.90 6.13 4.10 74.94%
DPS 4.60 4.60 3.48 1.64 1.64 1.64 1.39 122.23%
NAPS 0.7916 0.7271 0.6997 0.672 0.6502 0.557 0.5463 28.07%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 1.15 0.75 0.71 1.36 1.50 1.50 1.84 -
P/RPS 0.42 0.26 0.26 0.57 0.71 0.69 0.91 -40.30%
P/EPS 12.01 7.62 6.81 14.66 19.90 20.05 36.60 -52.45%
EY 8.33 13.13 14.69 6.82 5.02 4.99 2.73 110.51%
DY 4.04 6.67 5.32 1.31 1.19 1.33 0.92 168.40%
P/NAPS 1.44 0.95 0.93 1.86 2.11 2.21 2.75 -35.05%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 17/06/09 12/03/09 10/12/08 16/09/08 24/06/08 26/03/08 13/12/07 -
Price 1.50 0.62 0.74 1.21 1.41 1.12 1.56 -
P/RPS 0.54 0.21 0.27 0.51 0.67 0.52 0.77 -21.08%
P/EPS 15.66 6.30 7.09 13.05 18.71 14.97 31.03 -36.63%
EY 6.39 15.88 14.09 7.67 5.35 6.68 3.22 57.98%
DY 3.10 8.06 5.11 1.47 1.27 1.79 1.09 100.86%
P/NAPS 1.88 0.78 0.97 1.66 1.99 1.65 2.33 -13.34%

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