[SAPCRES] YoY Cumulative Quarter Result on 31-Jul-2010 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
29-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 105.04%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 1,250,211 1,568,472 1,747,756 1,587,579 1,044,205 749,335 855,268 6.52%
PBT 260,795 211,468 175,995 119,913 56,727 40,933 64,984 26.04%
Tax -40,483 -25,168 -21,906 -12,578 -7,439 -5,442 -6,308 36.30%
NP 220,312 186,300 154,089 107,335 49,288 35,491 58,676 24.65%
-
NP to SH 150,577 103,936 78,022 52,455 21,658 13,663 41,267 24.06%
-
Tax Rate 15.52% 11.90% 12.45% 10.49% 13.11% 13.29% 9.71% -
Total Cost 1,029,899 1,382,172 1,593,667 1,480,244 994,917 713,844 796,592 4.37%
-
Net Worth 1,226,072 1,047,021 1,049,566 858,568 687,225 496,836 316,761 25.29%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - 38,305 37,936 - - - - -
Div Payout % - 36.86% 48.62% - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 1,226,072 1,047,021 1,049,566 858,568 687,225 496,836 316,761 25.29%
NOSH 1,277,158 1,276,854 1,264,538 1,176,121 1,041,250 887,207 879,893 6.40%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 17.62% 11.88% 8.82% 6.76% 4.72% 4.74% 6.86% -
ROE 12.28% 9.93% 7.43% 6.11% 3.15% 2.75% 13.03% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 97.89 122.84 138.21 134.98 100.28 84.46 97.20 0.11%
EPS 11.79 8.14 6.17 4.46 2.08 1.54 4.69 16.59%
DPS 0.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.82 0.83 0.73 0.66 0.56 0.36 17.75%
Adjusted Per Share Value based on latest NOSH - 1,276,882
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 97.87 122.79 136.82 124.28 81.75 58.66 66.95 6.52%
EPS 11.79 8.14 6.11 4.11 1.70 1.07 3.23 24.07%
DPS 0.00 3.00 2.97 0.00 0.00 0.00 0.00 -
NAPS 0.9598 0.8197 0.8217 0.6721 0.538 0.3889 0.248 25.28%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 4.46 2.29 1.66 1.36 2.54 0.79 1.07 -
P/RPS 4.56 1.86 1.20 1.01 2.53 0.94 1.10 26.73%
P/EPS 37.83 28.13 26.90 30.49 122.12 51.30 22.81 8.79%
EY 2.64 3.55 3.72 3.28 0.82 1.95 4.38 -8.08%
DY 0.00 1.31 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 4.65 2.79 2.00 1.86 3.85 1.41 2.97 7.75%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 21/09/11 29/09/10 10/09/09 16/09/08 20/09/07 27/09/06 19/09/05 -
Price 3.92 2.36 1.70 1.21 1.89 0.77 0.99 -
P/RPS 4.00 1.92 1.23 0.90 1.88 0.91 1.02 25.56%
P/EPS 33.25 28.99 27.55 27.13 90.87 50.00 21.11 7.86%
EY 3.01 3.45 3.63 3.69 1.10 2.00 4.74 -7.28%
DY 0.00 1.27 1.76 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 2.88 2.05 1.66 2.86 1.38 2.75 6.79%

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