[SAPCRES] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
20-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 3.66%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 3,136,944 3,495,512 3,175,158 2,088,410 1,498,670 1,710,536 830,398 24.78%
PBT 422,936 351,990 239,826 113,454 81,866 129,968 85,788 30.44%
Tax -50,336 -43,812 -25,156 -14,878 -10,884 -12,616 -24,602 12.66%
NP 372,600 308,178 214,670 98,576 70,982 117,352 61,186 35.11%
-
NP to SH 207,872 156,044 104,910 43,316 27,326 82,534 61,186 22.59%
-
Tax Rate 11.90% 12.45% 10.49% 13.11% 13.29% 9.71% 28.68% -
Total Cost 2,764,344 3,187,334 2,960,488 1,989,834 1,427,688 1,593,184 769,212 23.75%
-
Net Worth 1,047,021 1,049,566 858,568 687,225 496,836 316,761 244,406 27.42%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 76,611 75,872 - - - - - -
Div Payout % 36.86% 48.62% - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 1,047,021 1,049,566 858,568 687,225 496,836 316,761 244,406 27.42%
NOSH 1,276,854 1,264,538 1,176,121 1,041,250 887,207 879,893 842,782 7.16%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.88% 8.82% 6.76% 4.72% 4.74% 6.86% 7.37% -
ROE 19.85% 14.87% 12.22% 6.30% 5.50% 26.06% 25.03% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 245.68 276.43 269.97 200.57 168.92 194.40 98.53 16.44%
EPS 16.28 12.34 8.92 4.16 3.08 9.38 7.26 14.40%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.73 0.66 0.56 0.36 0.29 18.90%
Adjusted Per Share Value based on latest NOSH - 1,038,055
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 245.58 273.65 248.57 163.49 117.32 133.91 65.01 24.78%
EPS 16.27 12.22 8.21 3.39 2.14 6.46 4.79 22.59%
DPS 6.00 5.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8197 0.8217 0.6721 0.538 0.3889 0.248 0.1913 27.43%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.29 1.66 1.36 2.54 0.79 1.07 1.17 -
P/RPS 0.93 0.60 0.50 1.27 0.47 0.55 1.19 -4.02%
P/EPS 14.07 13.45 15.25 61.06 25.65 11.41 16.12 -2.24%
EY 7.11 7.43 6.56 1.64 3.90 8.77 6.21 2.28%
DY 2.62 3.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 2.00 1.86 3.85 1.41 2.97 4.03 -5.94%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 10/09/09 16/09/08 20/09/07 27/09/06 19/09/05 22/09/04 -
Price 2.36 1.70 1.21 1.89 0.77 0.99 1.02 -
P/RPS 0.96 0.61 0.45 0.94 0.46 0.51 1.04 -1.32%
P/EPS 14.50 13.78 13.57 45.43 25.00 10.55 14.05 0.52%
EY 6.90 7.26 7.37 2.20 4.00 9.47 7.12 -0.52%
DY 2.54 3.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.05 1.66 2.86 1.38 2.75 3.52 -3.28%

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