[SAPCRES] QoQ TTM Result on 31-Oct-2008 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 12.47%
YoY- 134.24%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 3,611,879 3,483,439 3,451,702 3,233,103 2,805,279 2,472,632 2,261,905 36.65%
PBT 337,642 304,502 281,560 274,384 234,579 193,050 171,393 57.21%
Tax -41,118 -34,971 -31,790 -32,513 -25,504 -22,847 -20,365 59.81%
NP 296,524 269,531 249,770 241,871 209,075 170,203 151,028 56.86%
-
NP to SH 141,341 121,079 115,774 122,658 109,061 88,172 78,264 48.35%
-
Tax Rate 12.18% 11.48% 11.29% 11.85% 10.87% 11.83% 11.88% -
Total Cost 3,315,355 3,213,908 3,201,932 2,991,232 2,596,204 2,302,429 2,110,877 35.15%
-
Net Worth 1,049,769 1,011,231 928,779 893,750 858,351 830,577 711,463 29.63%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 96,733 58,789 58,789 44,445 20,925 20,925 20,925 177.76%
Div Payout % 68.44% 48.55% 50.78% 36.24% 19.19% 23.73% 26.74% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 1,049,769 1,011,231 928,779 893,750 858,351 830,577 711,463 29.63%
NOSH 1,264,782 1,264,039 1,175,669 1,175,987 1,175,824 1,169,827 1,046,269 13.49%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 8.21% 7.74% 7.24% 7.48% 7.45% 6.88% 6.68% -
ROE 13.46% 11.97% 12.47% 13.72% 12.71% 10.62% 11.00% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 285.57 275.58 293.59 274.93 238.58 211.37 216.19 20.40%
EPS 11.18 9.58 9.85 10.43 9.28 7.54 7.48 30.75%
DPS 7.65 4.65 5.00 3.78 1.78 1.79 2.00 144.78%
NAPS 0.83 0.80 0.79 0.76 0.73 0.71 0.68 14.22%
Adjusted Per Share Value based on latest NOSH - 1,175,987
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 282.76 272.70 270.22 253.10 219.61 193.57 177.07 36.65%
EPS 11.06 9.48 9.06 9.60 8.54 6.90 6.13 48.25%
DPS 7.57 4.60 4.60 3.48 1.64 1.64 1.64 177.48%
NAPS 0.8218 0.7916 0.7271 0.6997 0.672 0.6502 0.557 29.63%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 1.66 1.15 0.75 0.71 1.36 1.50 1.50 -
P/RPS 0.58 0.42 0.26 0.26 0.57 0.71 0.69 -10.94%
P/EPS 14.85 12.01 7.62 6.81 14.66 19.90 20.05 -18.15%
EY 6.73 8.33 13.13 14.69 6.82 5.02 4.99 22.09%
DY 4.61 4.04 6.67 5.32 1.31 1.19 1.33 129.20%
P/NAPS 2.00 1.44 0.95 0.93 1.86 2.11 2.21 -6.44%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 10/09/09 17/06/09 12/03/09 10/12/08 16/09/08 24/06/08 26/03/08 -
Price 1.70 1.50 0.62 0.74 1.21 1.41 1.12 -
P/RPS 0.60 0.54 0.21 0.27 0.51 0.67 0.52 10.01%
P/EPS 15.21 15.66 6.30 7.09 13.05 18.71 14.97 1.06%
EY 6.57 6.39 15.88 14.09 7.67 5.35 6.68 -1.10%
DY 4.50 3.10 8.06 5.11 1.47 1.27 1.79 84.99%
P/NAPS 2.05 1.88 0.78 0.97 1.66 1.99 1.65 15.58%

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