[SAPCRES] YoY Quarter Result on 31-Jan-2010 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -24.08%
YoY- 53.72%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 560,434 596,344 484,476 817,697 599,098 443,262 394,322 6.03%
PBT 150,839 103,608 72,456 72,189 65,013 19,784 20,962 38.92%
Tax -16,093 -7,566 9,779 -7,829 -8,552 1,010 5,554 -
NP 134,746 96,042 82,235 64,360 56,461 20,794 26,516 31.10%
-
NP to SH 76,515 72,672 40,571 26,393 33,277 7,344 17,447 27.92%
-
Tax Rate 10.67% 7.30% -13.50% 10.85% 13.15% -5.11% -26.50% -
Total Cost 425,688 500,302 402,241 753,337 542,637 422,468 367,806 2.46%
-
Net Worth 1,322,342 1,096,128 1,051,550 928,779 711,463 433,561 476,071 18.55%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - 70,248 50,677 35,270 20,925 17,696 13,224 -
Div Payout % - 96.66% 124.91% 133.63% 62.88% 240.96% 75.80% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,322,342 1,096,128 1,051,550 928,779 711,463 433,561 476,071 18.55%
NOSH 1,277,379 1,277,240 1,266,928 1,175,669 1,046,269 884,819 881,614 6.37%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 24.04% 16.11% 16.97% 7.87% 9.42% 4.69% 6.72% -
ROE 5.79% 6.63% 3.86% 2.84% 4.68% 1.69% 3.66% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 43.87 46.69 38.24 69.55 57.26 50.10 44.73 -0.32%
EPS 5.99 5.69 3.21 2.24 3.18 0.83 1.98 20.25%
DPS 0.00 5.50 4.00 3.00 2.00 2.00 1.50 -
NAPS 1.0352 0.8582 0.83 0.79 0.68 0.49 0.54 11.45%
Adjusted Per Share Value based on latest NOSH - 1,266,928
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 43.87 46.68 37.93 64.01 46.90 34.70 30.87 6.02%
EPS 5.99 5.69 3.18 2.07 2.61 0.57 1.37 27.86%
DPS 0.00 5.50 3.97 2.76 1.64 1.39 1.04 -
NAPS 1.0352 0.8581 0.8232 0.7271 0.557 0.3394 0.3727 18.55%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 4.86 3.68 2.32 0.75 1.50 0.72 0.81 -
P/RPS 11.08 7.88 6.07 1.08 2.62 1.44 1.81 35.23%
P/EPS 81.14 64.68 72.45 33.41 47.16 86.75 40.93 12.07%
EY 1.23 1.55 1.38 2.99 2.12 1.15 2.44 -10.78%
DY 0.00 1.49 1.72 4.00 1.33 2.78 1.85 -
P/NAPS 4.69 4.29 2.80 0.95 2.21 1.47 1.50 20.91%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 28/03/11 24/03/10 12/03/09 26/03/08 27/03/07 28/03/06 -
Price 4.88 3.55 2.36 0.62 1.12 0.83 0.75 -
P/RPS 11.12 7.60 6.17 0.89 1.96 1.66 1.68 37.00%
P/EPS 81.47 62.39 73.70 27.62 35.21 100.00 37.90 13.59%
EY 1.23 1.60 1.36 3.62 2.84 1.00 2.64 -11.94%
DY 0.00 1.55 1.69 4.84 1.79 2.41 2.00 -
P/NAPS 4.71 4.14 2.84 0.78 1.65 1.69 1.39 22.54%

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