[SAPCRES] YoY Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
10-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 70.4%
YoY- 98.68%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 1,995,968 2,583,617 2,772,567 2,634,005 1,662,807 1,322,856 1,399,417 6.09%
PBT 397,195 311,540 291,543 209,371 106,380 21,338 88,629 28.38%
Tax -57,395 -33,067 -38,524 -23,961 -11,813 -9,064 -7,787 39.48%
NP 339,800 278,473 253,019 185,410 94,567 12,274 80,842 27.02%
-
NP to SH 233,712 158,773 131,464 89,381 44,987 -25,069 56,548 26.66%
-
Tax Rate 14.45% 10.61% 13.21% 11.44% 11.10% 42.48% 8.79% -
Total Cost 1,656,168 2,305,144 2,519,548 2,448,595 1,568,240 1,310,582 1,318,575 3.87%
-
Net Worth 1,276,417 1,046,574 1,012,234 894,987 699,333 451,773 325,392 25.56%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - 38,289 37,958 23,552 - - - -
Div Payout % - 24.12% 28.87% 26.35% - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,276,417 1,046,574 1,012,234 894,987 699,333 451,773 325,392 25.56%
NOSH 1,276,417 1,276,310 1,265,293 1,177,615 1,043,781 885,830 879,440 6.40%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 17.02% 10.78% 9.13% 7.04% 5.69% 0.93% 5.78% -
ROE 18.31% 15.17% 12.99% 9.99% 6.43% -5.55% 17.38% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 156.37 202.43 219.12 223.67 159.31 149.34 159.13 -0.29%
EPS 18.31 12.44 10.39 7.59 4.31 -2.83 6.43 19.04%
DPS 0.00 3.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 0.82 0.80 0.76 0.67 0.51 0.37 18.01%
Adjusted Per Share Value based on latest NOSH - 1,175,987
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 156.25 202.26 217.05 206.20 130.17 103.56 109.55 6.09%
EPS 18.30 12.43 10.29 7.00 3.52 -1.96 4.43 26.65%
DPS 0.00 3.00 2.97 1.84 0.00 0.00 0.00 -
NAPS 0.9992 0.8193 0.7924 0.7006 0.5475 0.3537 0.2547 25.57%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 4.06 2.50 2.09 0.71 1.84 0.69 0.85 -
P/RPS 2.60 1.24 0.95 0.32 1.16 0.46 0.53 30.33%
P/EPS 22.17 20.10 20.12 9.35 42.69 -24.38 13.22 8.99%
EY 4.51 4.98 4.97 10.69 2.34 -4.10 7.56 -8.24%
DY 0.00 1.20 1.44 2.82 0.00 0.00 0.00 -
P/NAPS 4.06 3.05 2.61 0.93 2.75 1.35 2.30 9.92%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 05/12/11 10/12/10 29/12/09 10/12/08 13/12/07 15/12/06 13/12/05 -
Price 4.22 2.85 2.53 0.74 1.56 0.69 0.63 -
P/RPS 2.70 1.41 1.15 0.33 0.98 0.46 0.40 37.45%
P/EPS 23.05 22.91 24.35 9.75 36.19 -24.38 9.80 15.31%
EY 4.34 4.36 4.11 10.26 2.76 -4.10 10.21 -13.28%
DY 0.00 1.05 1.19 2.70 0.00 0.00 0.00 -
P/NAPS 4.22 3.48 3.16 0.97 2.33 1.35 1.70 16.35%

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