[SAPCRES] YoY TTM Result on 30-Apr-2007 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
21-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 26.51%
YoY- -121.82%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 3,211,216 3,483,439 2,472,632 1,859,675 1,808,962 1,259,916 272,163 50.85%
PBT 394,535 304,502 193,050 48,379 96,209 90,340 14,786 72.82%
Tax -32,606 -34,971 -22,847 -8,054 -2,939 -5,730 -3,667 43.91%
NP 361,929 269,531 170,203 40,325 93,270 84,610 11,119 78.63%
-
NP to SH 197,065 121,079 88,172 -13,002 59,593 84,610 11,119 61.43%
-
Tax Rate 8.26% 11.48% 11.83% 16.65% 3.05% 6.34% 24.80% -
Total Cost 2,849,287 3,213,908 2,302,429 1,819,350 1,715,692 1,175,306 261,044 48.91%
-
Net Worth 1,046,997 1,011,231 830,577 499,237 487,215 299,318 177,482 34.40%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 88,620 58,789 20,925 17,696 13,224 - - -
Div Payout % 44.97% 48.55% 23.73% 0.00% 22.19% - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 1,046,997 1,011,231 830,577 499,237 487,215 299,318 177,482 34.40%
NOSH 1,276,826 1,264,039 1,169,827 924,513 885,846 880,349 709,931 10.27%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 11.27% 7.74% 6.88% 2.17% 5.16% 6.72% 4.09% -
ROE 18.82% 11.97% 10.62% -2.60% 12.23% 28.27% 6.26% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 251.50 275.58 211.37 201.15 204.21 143.12 38.34 36.79%
EPS 15.43 9.58 7.54 -1.41 6.73 9.61 1.57 46.33%
DPS 7.00 4.65 1.79 1.91 1.50 0.00 0.00 -
NAPS 0.82 0.80 0.71 0.54 0.55 0.34 0.25 21.88%
Adjusted Per Share Value based on latest NOSH - 924,513
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 251.39 272.70 193.57 145.59 141.62 98.63 21.31 50.85%
EPS 15.43 9.48 6.90 -1.02 4.67 6.62 0.87 61.45%
DPS 6.94 4.60 1.64 1.39 1.04 0.00 0.00 -
NAPS 0.8196 0.7916 0.6502 0.3908 0.3814 0.2343 0.1389 34.40%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 2.30 1.15 1.50 1.37 0.87 1.04 1.31 -
P/RPS 0.91 0.42 0.71 0.68 0.43 0.73 3.42 -19.79%
P/EPS 14.90 12.01 19.90 -97.41 12.93 10.82 83.64 -24.97%
EY 6.71 8.33 5.02 -1.03 7.73 9.24 1.20 33.20%
DY 3.04 4.04 1.19 1.40 1.72 0.00 0.00 -
P/NAPS 2.80 1.44 2.11 2.54 1.58 3.06 5.24 -9.91%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 24/06/10 17/06/09 24/06/08 21/06/07 22/06/06 23/06/05 - -
Price 2.23 1.50 1.41 1.94 0.84 1.01 0.00 -
P/RPS 0.89 0.54 0.67 0.96 0.41 0.71 0.00 -
P/EPS 14.45 15.66 18.71 -137.94 12.49 10.51 0.00 -
EY 6.92 6.39 5.35 -0.72 8.01 9.52 0.00 -
DY 3.14 3.10 1.27 0.99 1.79 0.00 0.00 -
P/NAPS 2.72 1.88 1.99 3.59 1.53 2.97 0.00 -

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