[SAPCRES] YoY Cumulative 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- 107.72%
YoY- 279.45%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 2,583,617 2,772,567 2,634,005 1,662,807 1,322,856 1,399,417 783,193 21.99%
PBT 311,540 291,543 209,371 106,380 21,338 88,629 64,097 30.13%
Tax -33,067 -38,524 -23,961 -11,813 -9,064 -7,787 -18,634 10.02%
NP 278,473 253,019 185,410 94,567 12,274 80,842 45,463 35.24%
-
NP to SH 158,773 131,464 89,381 44,987 -25,069 56,548 45,463 23.16%
-
Tax Rate 10.61% 13.21% 11.44% 11.10% 42.48% 8.79% 29.07% -
Total Cost 2,305,144 2,519,548 2,448,595 1,568,240 1,310,582 1,318,575 737,730 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 38,289 37,958 23,552 - - - - -
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 15.17% 12.99% 9.99% 6.43% -5.55% 17.38% 17.70% -
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 202.43 219.12 223.67 159.31 149.34 159.13 91.48 14.14%
EPS 12.44 10.39 7.59 4.31 -2.83 6.43 5.31 15.23%
DPS 3.00 3.00 2.00 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 202.26 217.05 206.20 130.17 103.56 109.55 61.31 21.99%
EPS 12.43 10.29 7.00 3.52 -1.96 4.43 3.56 23.15%
DPS 3.00 2.97 1.84 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 1.24 0.95 0.32 1.16 0.46 0.53 1.30 -0.78%
P/EPS 20.10 20.12 9.35 42.69 -24.38 13.22 22.41 -1.79%
EY 4.98 4.97 10.69 2.34 -4.10 7.56 4.46 1.85%
DY 1.20 1.44 2.82 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 1.41 1.15 0.33 0.98 0.46 0.40 1.50 -1.02%
P/EPS 22.91 24.35 9.75 36.19 -24.38 9.80 25.80 -1.95%
EY 4.36 4.11 10.26 2.76 -4.10 10.21 3.88 1.96%
DY 1.05 1.19 2.70 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