[SAPCRES] YoY Annualized Quarter 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- -11.34%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 2,203,264 2,681,424 2,864,732 2,737,784 1,894,876 1,520,652 1,459,756 7.09%
PBT 501,528 394,628 272,484 180,716 94,088 65,272 118,800 27.11%
Tax -60,300 -45,784 -30,340 -17,616 -7,688 -7,684 -38,160 7.92%
NP 441,228 348,844 242,144 163,100 86,400 57,588 80,640 32.72%
-
NP to SH 289,380 202,760 102,640 81,420 41,788 23,032 80,640 23.72%
-
Tax Rate 12.02% 11.60% 11.13% 9.75% 8.17% 11.77% 32.12% -
Total Cost 1,762,036 2,332,580 2,622,588 2,574,684 1,808,476 1,463,064 1,379,116 4.16%
-
Net Worth 1,161,092 1,046,997 1,011,231 830,577 499,237 487,215 299,318 25.33%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 1,161,092 1,046,997 1,011,231 830,577 499,237 487,215 299,318 25.33%
NOSH 1,275,925 1,276,826 1,264,039 1,169,827 924,513 885,846 880,349 6.37%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 20.03% 13.01% 8.45% 5.96% 4.56% 3.79% 5.52% -
ROE 24.92% 19.37% 10.15% 9.80% 8.37% 4.73% 26.94% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 172.68 210.01 226.63 234.03 204.96 171.66 165.82 0.67%
EPS 22.68 15.88 8.12 6.96 4.52 2.60 9.16 16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.82 0.80 0.71 0.54 0.55 0.34 17.82%
Adjusted Per Share Value based on latest NOSH - 1,264,039
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 172.48 209.92 224.27 214.33 148.34 119.04 114.28 7.09%
EPS 22.65 15.87 8.04 6.37 3.27 1.80 6.31 23.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.909 0.8196 0.7916 0.6502 0.3908 0.3814 0.2343 25.33%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 3.72 2.30 1.15 1.50 1.37 0.87 1.04 -
P/RPS 2.15 1.10 0.51 0.64 0.67 0.51 0.63 22.68%
P/EPS 16.40 14.48 14.16 21.55 30.31 33.46 11.35 6.32%
EY 6.10 6.90 7.06 4.64 3.30 2.99 8.81 -5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 2.80 1.44 2.11 2.54 1.58 3.06 4.95%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 30/06/11 24/06/10 17/06/09 24/06/08 21/06/07 22/06/06 23/06/05 -
Price 4.20 2.23 1.50 1.41 1.94 0.84 1.01 -
P/RPS 2.43 1.06 0.66 0.60 0.95 0.49 0.61 25.89%
P/EPS 18.52 14.04 18.47 20.26 42.92 32.31 11.03 9.01%
EY 5.40 7.12 5.41 4.94 2.33 3.10 9.07 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 2.72 1.88 1.99 3.59 1.53 2.97 7.63%

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