[SAPCRES] YoY Cumulative 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- 107.31%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 1,568,472 1,747,756 1,587,579 1,044,205 749,335 855,268 415,199 24.78%
PBT 211,468 175,995 119,913 56,727 40,933 64,984 42,894 30.44%
Tax -25,168 -21,906 -12,578 -7,439 -5,442 -6,308 -12,301 12.66%
NP 186,300 154,089 107,335 49,288 35,491 58,676 30,593 35.11%
-
NP to SH 103,936 78,022 52,455 21,658 13,663 41,267 30,593 22.59%
-
Tax Rate 11.90% 12.45% 10.49% 13.11% 13.29% 9.71% 28.68% -
Total Cost 1,382,172 1,593,667 1,480,244 994,917 713,844 796,592 384,606 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 38,305 37,936 - - - - - -
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 9.93% 7.43% 6.11% 3.15% 2.75% 13.03% 12.52% -
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 122.84 138.21 134.98 100.28 84.46 97.20 49.27 16.43%
EPS 8.14 6.17 4.46 2.08 1.54 4.69 3.63 14.40%
DPS 3.00 3.00 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 122.79 136.82 124.28 81.75 58.66 66.95 32.50 24.78%
EPS 8.14 6.11 4.11 1.70 1.07 3.23 2.39 22.64%
DPS 3.00 2.97 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 1.86 1.20 1.01 2.53 0.94 1.10 2.37 -3.95%
P/EPS 28.13 26.90 30.49 122.12 51.30 22.81 32.23 -2.24%
EY 3.55 3.72 3.28 0.82 1.95 4.38 3.10 2.28%
DY 1.31 1.81 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 1.92 1.23 0.90 1.88 0.91 1.02 2.07 -1.24%
P/EPS 28.99 27.55 27.13 90.87 50.00 21.11 28.10 0.52%
EY 3.45 3.63 3.69 1.10 2.00 4.74 3.56 -0.52%
DY 1.27 1.76 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