[SAPCRES] YoY Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 38.48%
YoY- 279.45%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 3,444,822 3,696,756 3,512,006 2,217,076 1,763,808 1,865,889 1,044,257 21.99%
PBT 415,386 388,724 279,161 141,840 28,450 118,172 85,462 30.13%
Tax -44,089 -51,365 -31,948 -15,750 -12,085 -10,382 -24,845 10.02%
NP 371,297 337,358 247,213 126,089 16,365 107,789 60,617 35.24%
-
NP to SH 211,697 175,285 119,174 59,982 -33,425 75,397 60,617 23.16%
-
Tax Rate 10.61% 13.21% 11.44% 11.10% 42.48% 8.79% 29.07% -
Total Cost 3,073,525 3,359,397 3,264,793 2,090,986 1,747,442 1,758,100 983,640 20.90%
-
Net Worth 1,046,574 1,012,234 894,987 699,333 451,773 325,392 256,853 26.36%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 51,052 50,611 31,403 - - - - -
Div Payout % 24.12% 28.87% 26.35% - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 1,046,574 1,012,234 894,987 699,333 451,773 325,392 256,853 26.36%
NOSH 1,276,310 1,265,293 1,177,615 1,043,781 885,830 879,440 856,177 6.87%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 10.78% 9.13% 7.04% 5.69% 0.93% 5.78% 5.80% -
ROE 20.23% 17.32% 13.32% 8.58% -7.40% 23.17% 23.60% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 269.90 292.17 298.23 212.41 199.11 212.17 121.97 14.14%
EPS 16.59 13.85 10.12 5.75 -3.77 8.57 7.08 15.24%
DPS 4.00 4.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.76 0.67 0.51 0.37 0.30 18.23%
Adjusted Per Share Value based on latest NOSH - 1,041,473
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 269.68 289.40 274.94 173.56 138.08 146.07 81.75 21.99%
EPS 16.57 13.72 9.33 4.70 -2.62 5.90 4.75 23.13%
DPS 4.00 3.96 2.46 0.00 0.00 0.00 0.00 -
NAPS 0.8193 0.7924 0.7006 0.5475 0.3537 0.2547 0.2011 26.36%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 2.50 2.09 0.71 1.84 0.69 0.85 1.19 -
P/RPS 0.93 0.72 0.24 0.87 0.35 0.40 0.98 -0.86%
P/EPS 15.07 15.09 7.02 32.02 -18.29 9.91 16.81 -1.80%
EY 6.63 6.63 14.25 3.12 -5.47 10.09 5.95 1.81%
DY 1.60 1.91 3.76 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.61 0.93 2.75 1.35 2.30 3.97 -4.29%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 10/12/10 29/12/09 10/12/08 13/12/07 15/12/06 13/12/05 02/12/04 -
Price 2.85 2.53 0.74 1.56 0.69 0.63 1.37 -
P/RPS 1.06 0.87 0.25 0.73 0.35 0.30 1.12 -0.91%
P/EPS 17.18 18.26 7.31 27.15 -18.29 7.35 19.35 -1.96%
EY 5.82 5.48 13.68 3.68 -5.47 13.61 5.17 1.99%
DY 1.40 1.58 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.16 0.97 2.33 1.35 1.70 4.57 -4.43%

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