[SAPCRES] YoY Quarter Result on 31-Jul-2011 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 8.14%
YoY- 46.93%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 699,395 898,116 1,031,573 903,133 570,486 369,172 490,328 6.09%
PBT 135,413 112,811 107,874 74,734 33,205 24,615 35,285 25.11%
Tax -25,408 -13,722 -14,321 -8,174 -5,517 -3,521 -5,094 30.69%
NP 110,005 99,089 93,553 66,560 27,688 21,094 30,191 24.03%
-
NP to SH 78,232 53,246 52,362 32,100 11,211 7,905 21,107 24.38%
-
Tax Rate 18.76% 12.16% 13.28% 10.94% 16.61% 14.30% 14.44% -
Total Cost 589,390 799,027 938,020 836,573 542,798 348,078 460,137 4.21%
-
Net Worth 1,225,166 1,047,043 1,049,769 858,351 685,116 497,393 316,604 25.28%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - 38,306 37,943 - - - - -
Div Payout % - 71.94% 72.46% - - - - -
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 1,225,166 1,047,043 1,049,769 858,351 685,116 497,393 316,604 25.28%
NOSH 1,276,215 1,276,882 1,264,782 1,175,824 1,038,055 888,202 879,458 6.39%
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 15.73% 11.03% 9.07% 7.37% 4.85% 5.71% 6.16% -
ROE 6.39% 5.09% 4.99% 3.74% 1.64% 1.59% 6.67% -
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 54.80 70.34 81.56 76.81 54.96 41.56 55.75 -0.28%
EPS 6.13 4.17 4.14 2.73 1.08 0.89 2.40 16.90%
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 - 1,276,215
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 54.75 70.31 80.76 70.70 44.66 28.90 38.39 6.09%
EPS 6.12 4.17 4.10 2.51 0.88 0.62 1.65 24.40%
DPS 0.00 3.00 2.97 0.00 0.00 0.00 0.00 -
NAPS 0.9591 0.8197 0.8218 0.672 0.5363 0.3894 0.2479 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 8.14 3.26 2.04 1.77 4.62 1.90 1.92 27.20%
P/EPS 72.76 54.92 40.10 49.82 235.19 88.76 44.58 8.50%
EY 1.37 1.82 2.49 2.01 0.43 1.13 2.24 -7.86%
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 7.15 3.36 2.08 1.58 3.44 1.85 1.78 26.06%
P/EPS 63.95 56.59 41.06 44.32 175.00 86.52 41.25 7.57%
EY 1.56 1.77 2.44 2.26 0.57 1.16 2.42 -7.05%
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