[SAPCRES] YoY TTM Result on 31-Jul-2007 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
20-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 25.43%
YoY- -120.9%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 3,077,759 3,611,879 2,805,279 2,060,989 1,687,806 1,474,857 415,199 39.61%
PBT 399,472 337,642 234,579 56,969 85,539 94,638 42,894 45.02%
Tax -32,007 -41,118 -25,504 -10,050 -1,366 -9,078 -12,301 17.26%
NP 367,465 296,524 209,075 46,919 84,173 85,560 30,593 51.30%
-
NP to SH 197,949 141,341 109,061 -9,696 46,391 85,560 30,593 36.48%
-
Tax Rate 8.01% 12.18% 10.87% 17.64% 1.60% 9.59% 28.68% -
Total Cost 2,710,294 3,315,355 2,596,204 2,014,070 1,603,633 1,389,297 384,606 38.44%
-
Net Worth 1,047,043 1,049,769 858,351 685,116 497,393 316,604 244,582 27.41%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 88,983 96,733 20,925 17,696 13,224 - - -
Div Payout % 44.95% 68.44% 19.19% 0.00% 28.51% - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 1,047,043 1,049,769 858,351 685,116 497,393 316,604 244,582 27.41%
NOSH 1,276,882 1,264,782 1,175,824 1,038,055 888,202 879,458 843,389 7.15%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.94% 8.21% 7.45% 2.28% 4.99% 5.80% 7.37% -
ROE 18.91% 13.46% 12.71% -1.42% 9.33% 27.02% 12.51% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 241.04 285.57 238.58 198.54 190.02 167.70 49.23 30.29%
EPS 15.50 11.18 9.28 -0.93 5.22 9.73 3.63 27.35%
DPS 7.00 7.65 1.78 1.70 1.50 0.00 0.00 -
NAPS 0.82 0.83 0.73 0.66 0.56 0.36 0.29 18.90%
Adjusted Per Share Value based on latest NOSH - 1,038,055
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 240.94 282.76 219.61 161.35 132.13 115.46 32.50 39.61%
EPS 15.50 11.06 8.54 -0.76 3.63 6.70 2.39 36.54%
DPS 6.97 7.57 1.64 1.39 1.04 0.00 0.00 -
NAPS 0.8197 0.8218 0.672 0.5363 0.3894 0.2479 0.1915 27.40%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 2.29 1.66 1.36 2.54 0.79 1.07 1.17 -
P/RPS 0.95 0.58 0.57 1.28 0.42 0.64 2.38 -14.18%
P/EPS 14.77 14.85 14.66 -271.93 15.13 11.00 32.25 -12.19%
EY 6.77 6.73 6.82 -0.37 6.61 9.09 3.10 13.89%
DY 3.06 4.61 1.31 0.67 1.90 0.00 0.00 -
P/NAPS 2.79 2.00 1.86 3.85 1.41 2.97 4.03 -5.94%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 10/09/09 16/09/08 20/09/07 27/09/06 19/09/05 - -
Price 2.36 1.70 1.21 1.89 0.77 0.99 0.00 -
P/RPS 0.98 0.60 0.51 0.95 0.41 0.59 0.00 -
P/EPS 15.22 15.21 13.05 -202.34 14.74 10.18 0.00 -
EY 6.57 6.57 7.67 -0.49 6.78 9.83 0.00 -
DY 2.97 4.50 1.47 0.90 1.95 0.00 0.00 -
P/NAPS 2.88 2.05 1.66 2.86 1.38 2.75 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