[SAPCRES] QoQ TTM Result on 31-Jul-2009 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 16.73%
YoY- 29.6%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 3,211,216 3,257,043 3,590,264 3,611,879 3,483,439 3,451,702 3,233,103 -0.45%
PBT 394,535 363,999 363,732 337,642 304,502 281,560 274,384 27.47%
Tax -32,606 -28,745 -46,353 -41,118 -34,971 -31,790 -32,513 0.19%
NP 361,929 335,254 317,379 296,524 269,531 249,770 241,871 30.92%
-
NP to SH 197,065 172,035 157,857 141,341 121,079 115,774 122,658 37.29%
-
Tax Rate 8.26% 7.90% 12.74% 12.18% 11.48% 11.29% 11.85% -
Total Cost 2,849,287 2,921,789 3,272,885 3,315,355 3,213,908 3,201,932 2,991,232 -3.19%
-
Net Worth 1,046,997 1,051,550 1,013,118 1,049,769 1,011,231 928,779 893,750 11.15%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 88,620 88,620 73,213 96,733 58,789 58,789 44,445 58.61%
Div Payout % 44.97% 51.51% 46.38% 68.44% 48.55% 50.78% 36.24% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 1,046,997 1,051,550 1,013,118 1,049,769 1,011,231 928,779 893,750 11.15%
NOSH 1,276,826 1,266,928 1,266,398 1,264,782 1,264,039 1,175,669 1,175,987 5.65%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 11.27% 10.29% 8.84% 8.21% 7.74% 7.24% 7.48% -
ROE 18.82% 16.36% 15.58% 13.46% 11.97% 12.47% 13.72% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 251.50 257.08 283.50 285.57 275.58 293.59 274.93 -5.78%
EPS 15.43 13.58 12.47 11.18 9.58 9.85 10.43 29.92%
DPS 7.00 7.00 5.78 7.65 4.65 5.00 3.78 50.97%
NAPS 0.82 0.83 0.80 0.83 0.80 0.79 0.76 5.21%
Adjusted Per Share Value based on latest NOSH - 1,264,782
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 251.39 254.98 281.06 282.76 272.70 270.22 253.10 -0.45%
EPS 15.43 13.47 12.36 11.06 9.48 9.06 9.60 37.33%
DPS 6.94 6.94 5.73 7.57 4.60 4.60 3.48 58.63%
NAPS 0.8196 0.8232 0.7931 0.8218 0.7916 0.7271 0.6997 11.15%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 2.30 2.32 2.09 1.66 1.15 0.75 0.71 -
P/RPS 0.91 0.90 0.74 0.58 0.42 0.26 0.26 131.05%
P/EPS 14.90 17.09 16.77 14.85 12.01 7.62 6.81 68.77%
EY 6.71 5.85 5.96 6.73 8.33 13.13 14.69 -40.77%
DY 3.04 3.02 2.77 4.61 4.04 6.67 5.32 -31.20%
P/NAPS 2.80 2.80 2.61 2.00 1.44 0.95 0.93 108.92%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 24/06/10 24/03/10 29/12/09 10/09/09 17/06/09 12/03/09 10/12/08 -
Price 2.23 2.36 2.53 1.70 1.50 0.62 0.74 -
P/RPS 0.89 0.92 0.89 0.60 0.54 0.21 0.27 121.97%
P/EPS 14.45 17.38 20.30 15.21 15.66 6.30 7.09 60.95%
EY 6.92 5.75 4.93 6.57 6.39 15.88 14.09 -37.83%
DY 3.14 2.97 2.29 4.50 3.10 8.06 5.11 -27.78%
P/NAPS 2.72 2.84 3.16 2.05 1.88 0.78 0.97 99.22%

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