[SAPCRES] YoY TTM Result on 31-Jan-2008 [#4]

Stock

[SAPCRES] SAPURACREST PETROLEUM BHD

Announcement Date

26-Mar-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

31-Jan-2008 [#4]

Profit Trend

QoQ- 49.46%

YoY- 542.39%

Quarter Report

SapuraCrestQ4Results31Jan2008.pdf

Latest QR

Upcoming QR

SAPCRES's Result

SAPCRES's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
TTM Result
Revenue	3,179,961	3,257,043	3,451,702	2,261,905	1,766,119	1,793,738	1,034,789	20.56%
YoY %	-2.37%	-5.64%	52.60%	28.07%	-1.54%	73.34%	-	-
Horiz. %	307.31%	314.75%	333.57%	218.59%	170.67%	173.34%	100.00%	-
PBT	415,148	363,999	281,560	171,393	41,175	109,591	72,452	33.75%
YoY %	14.05%	29.28%	64.28%	316.26%	-62.43%	51.26%	-	-
Horiz. %	573.00%	502.40%	388.62%	236.56%	56.83%	151.26%	100.00%	-
Tax	-40,633	-28,745	-31,790	-20,365	-8,053	-10,558	2,434	-
YoY %	-41.36%	9.58%	-56.10%	-152.89%	23.73%	-533.77%	-	-
Horiz. %	-1,669.39%	-1,180.98%	-1,306.08%	-836.69%	-330.85%	-433.77%	100.00%	-
NP	374,515	335,254	249,770	151,028	33,122	99,033	74,886	30.75%
YoY %	11.71%	34.23%	65.38%	355.97%	-66.55%	32.25%	-	-
Horiz. %	500.11%	447.69%	333.53%	201.68%	44.23%	132.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	231,445	172,035	115,774	78,264	-17,691	73,995	74,886	20.68%
YoY %	34.53%	48.60%	47.93%	542.39%	-123.91%	-1.19%	-	-
Horiz. %	309.06%	229.73%	154.60%	104.51%	-23.62%	98.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.79%	7.90%	11.29%	11.88%	19.56%	9.63%	-3.36%	-
YoY %	23.92%	-30.03%	-4.97%	-39.26%	103.12%	386.61%	-	-
Horiz. %	-291.37%	-235.12%	-336.01%	-353.57%	-582.14%	-286.61%	100.00%	-
Total Cost	2,805,446	2,921,789	3,201,932	2,110,877	1,732,997	1,694,705	959,903	19.56%
YoY %	-3.98%	-8.75%	51.69%	21.81%	2.26%	76.55%	-	-
Horiz. %	292.26%	304.38%	333.57%	219.91%	180.54%	176.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,096,128	1,051,550	928,779	711,463	433,561	476,071	283,906	25.23%
YoY %	4.24%	13.22%	30.54%	64.10%	-8.93%	67.69%	-	-
Horiz. %	386.09%	370.39%	327.14%	250.60%	152.71%	167.69%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Dividend
Div	108,554	88,620	58,789	20,925	17,696	13,224	-	-
YoY %	22.49%	50.74%	180.95%	18.25%	33.82%	0.00%	-	-
Horiz. %	820.89%	670.15%	444.56%	158.24%	133.82%	100.00%	-	-
Div Payout %	46.90%	51.51%	50.78%	26.74%	0.00%	17.87%	-	-
YoY %	-8.95%	1.44%	89.90%	0.00%	0.00%	0.00%	-	-
Horiz. %	262.45%	288.25%	284.16%	149.64%	0.00%	100.00%	-	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Equity
Net Worth	1,096,128	1,051,550	928,779	711,463	433,561	476,071	283,906	25.23%
YoY %	4.24%	13.22%	30.54%	64.10%	-8.93%	67.69%	-	-
Horiz. %	386.09%	370.39%	327.14%	250.60%	152.71%	167.69%	100.00%	-
NOSH	1,277,240	1,266,928	1,175,669	1,046,269	884,819	881,614	860,321	6.80%
YoY %	0.81%	7.76%	12.37%	18.25%	0.36%	2.48%	-	-
Horiz. %	148.46%	147.26%	136.65%	121.61%	102.85%	102.48%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Ratio Analysis
NP Margin	11.78%	10.29%	7.24%	6.68%	1.88%	5.52%	7.24%	-
YoY %	14.48%	42.13%	8.38%	255.32%	-65.94%	-23.76%	-	-
Horiz. %	162.71%	142.13%	100.00%	92.27%	25.97%	76.24%	100.00%	-
ROE	21.11%	16.36%	12.47%	11.00%	-4.08%	15.54%	26.38%	-
YoY %	29.03%	31.19%	13.36%	369.61%	-126.25%	-41.09%	-	-
Horiz. %	80.02%	62.02%	47.27%	41.70%	-15.47%	58.91%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Per Share
RPS	248.97	257.08	293.59	216.19	199.60	203.46	120.28	12.88%
YoY %	-3.15%	-12.44%	35.80%	8.31%	-1.90%	69.16%	-	-
Horiz. %	206.99%	213.73%	244.09%	179.74%	165.95%	169.16%	100.00%	-
EPS	18.12	13.58	9.85	7.48	-2.00	8.39	8.70	13.00%
YoY %	33.43%	37.87%	31.68%	474.00%	-123.84%	-3.56%	-	-
Horiz. %	208.28%	156.09%	113.22%	85.98%	-22.99%	96.44%	100.00%	-
DPS	8.50	7.00	5.00	2.00	2.00	1.50	0.00	-
YoY %	21.43%	40.00%	150.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	566.67%	466.67%	333.33%	133.33%	133.33%	100.00%	-	-
NAPS	0.8582	0.83	0.79	0.68	0.49	0.54	0.33	17.25%
YoY %	3.40%	5.06%	16.18%	38.78%	-9.26%	63.64%	-	-
Horiz. %	260.06%	251.52%	239.39%	206.06%	148.48%	163.64%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,046,269
RPS	248.94	254.98	270.22	177.07	138.26	140.42	81.01	20.56%
YoY %	-2.37%	-5.64%	52.61%	28.07%	-1.54%	73.34%	-	-
Horiz. %	307.30%	314.75%	333.56%	218.58%	170.67%	173.34%	100.00%	-
EPS	18.12	13.47	9.06	6.13	-1.38	5.79	5.86	20.69%
YoY %	34.52%	48.68%	47.80%	544.20%	-123.83%	-1.19%	-	-
Horiz. %	309.22%	229.86%	154.61%	104.61%	-23.55%	98.81%	100.00%	-
DPS	8.50	6.94	4.60	1.64	1.39	1.04	0.00	-
YoY %	22.48%	50.87%	180.49%	17.99%	33.65%	0.00%	-	-
Horiz. %	817.31%	667.31%	442.31%	157.69%	133.65%	100.00%	-	-
NAPS	0.8581	0.8232	0.7271	0.557	0.3394	0.3727	0.2223	25.23%
YoY %	4.24%	13.22%	30.54%	64.11%	-8.93%	67.66%	-	-
Horiz. %	386.01%	370.31%	327.08%	250.56%	152.68%	167.66%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	31/01/06	31/01/05	-
Price	3.68	2.32	0.75	1.50	0.72	0.81	1.06	-
P/RPS	1.48	0.90	0.26	0.69	0.36	0.40	0.88	9.04%
YoY %	64.44%	246.15%	-62.32%	91.67%	-10.00%	-54.55%	-	-
Horiz. %	168.18%	102.27%	29.55%	78.41%	40.91%	45.45%	100.00%	-
P/EPS	20.31	17.09	7.62	20.05	-36.01	9.65	12.18	8.89%
YoY %	18.84%	124.28%	-62.00%	155.68%	-473.16%	-20.77%	-	-
Horiz. %	166.75%	140.31%	62.56%	164.61%	-295.65%	79.23%	100.00%	-
EY	4.92	5.85	13.13	4.99	-2.78	10.36	8.21	-8.17%
YoY %	-15.90%	-55.45%	163.13%	279.50%	-126.83%	26.19%	-	-
Horiz. %	59.93%	71.25%	159.93%	60.78%	-33.86%	126.19%	100.00%	-
DY	2.31	3.02	6.67	1.33	2.78	1.85	0.00	-
YoY %	-23.51%	-54.72%	401.50%	-52.16%	50.27%	0.00%	-	-
Horiz. %	124.86%	163.24%	360.54%	71.89%	150.27%	100.00%	-	-
P/NAPS	4.29	2.80	0.95	2.21	1.47	1.50	3.21	4.95%
YoY %	53.21%	194.74%	-57.01%	50.34%	-2.00%	-53.27%	-	-
Horiz. %	133.64%	87.23%	29.60%	68.85%	45.79%	46.73%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	28/03/11	24/03/10	12/03/09	26/03/08	27/03/07	28/03/06	24/03/05	-
Price	3.55	2.36	0.62	1.12	0.83	0.75	1.08	-
P/RPS	1.43	0.92	0.21	0.52	0.42	0.37	0.90	8.01%
YoY %	55.43%	338.10%	-59.62%	23.81%	13.51%	-58.89%	-	-
Horiz. %	158.89%	102.22%	23.33%	57.78%	46.67%	41.11%	100.00%	-
P/EPS	19.59	17.38	6.30	14.97	-41.51	8.94	12.41	7.90%
YoY %	12.72%	175.87%	-57.92%	136.06%	-564.32%	-27.96%	-	-
Horiz. %	157.86%	140.05%	50.77%	120.63%	-334.49%	72.04%	100.00%	-
EY	5.10	5.75	15.88	6.68	-2.41	11.19	8.06	-7.34%
YoY %	-11.30%	-63.79%	137.72%	377.18%	-121.54%	38.83%	-	-
Horiz. %	63.28%	71.34%	197.02%	82.88%	-29.90%	138.83%	100.00%	-
DY	2.39	2.97	8.06	1.79	2.41	2.00	0.00	-
YoY %	-19.53%	-63.15%	350.28%	-25.73%	20.50%	0.00%	-	-
Horiz. %	119.50%	148.50%	403.00%	89.50%	120.50%	100.00%	-	-
P/NAPS	4.14	2.84	0.78	1.65	1.69	1.39	3.27	4.00%
YoY %	45.77%	264.10%	-52.73%	-2.37%	21.58%	-57.49%	-	-
Horiz. %	126.61%	86.85%	23.85%	50.46%	51.68%	42.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos