[SAPCRES] YoY TTM Result on 31-Jul-2008 [#2]

Stock

[SAPCRES] SAPURACREST PETROLEUM BHD

Announcement Date

16-Sep-2008

Admission Sponsor

Sponsor

Financial Year

31-Jan-2009

Quarter

31-Jul-2008 [#2]

Profit Trend

QoQ- 23.69%

YoY- 1224.8%

Quarter Report

SapuraCrest Q2 results 31 July 2008.pdf

Latest QR

Upcoming QR

SAPCRES's Result

SAPCRES's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
TTM Result
Revenue	2,861,700	3,077,759	3,611,879	2,805,279	2,060,989	1,687,806	1,474,857	11.67%
YoY %	-7.02%	-14.79%	28.75%	36.11%	22.11%	14.44%	-	-
Horiz. %	194.03%	208.68%	244.90%	190.21%	139.74%	114.44%	100.00%	-
PBT	464,475	399,472	337,642	234,579	56,969	85,539	94,638	30.34%
YoY %	16.27%	18.31%	43.94%	311.77%	-33.40%	-9.61%	-	-
Horiz. %	490.79%	422.11%	356.77%	247.87%	60.20%	90.39%	100.00%	-
Tax	-55,948	-32,007	-41,118	-25,504	-10,050	-1,366	-9,078	35.38%
YoY %	-74.80%	22.16%	-61.22%	-153.77%	-635.72%	84.95%	-	-
Horiz. %	616.30%	352.58%	452.94%	280.94%	110.71%	15.05%	100.00%	-
NP	408,527	367,465	296,524	209,075	46,919	84,173	85,560	29.74%
YoY %	11.17%	23.92%	41.83%	345.61%	-44.26%	-1.62%	-	-
Horiz. %	477.47%	429.48%	346.57%	244.36%	54.84%	98.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	278,086	197,949	141,341	109,061	-9,696	46,391	85,560	21.69%
YoY %	40.48%	40.05%	29.60%	1,224.80%	-120.90%	-45.78%	-	-
Horiz. %	325.02%	231.36%	165.20%	127.47%	-11.33%	54.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.05%	8.01%	12.18%	10.87%	17.64%	1.60%	9.59%	-
YoY %	50.44%	-34.24%	12.05%	-38.38%	1,002.50%	-83.32%	-	-
Horiz. %	125.65%	83.52%	127.01%	113.35%	183.94%	16.68%	100.00%	-
Total Cost	2,453,173	2,710,294	3,315,355	2,596,204	2,014,070	1,603,633	1,389,297	9.93%
YoY %	-9.49%	-18.25%	27.70%	28.90%	25.59%	15.43%	-	-
Horiz. %	176.58%	195.08%	238.64%	186.87%	144.97%	115.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,225,166	1,047,043	1,049,769	858,351	685,116	497,393	316,604	25.28%
YoY %	17.01%	-0.26%	22.30%	25.29%	37.74%	57.10%	-	-
Horiz. %	386.97%	330.71%	331.57%	271.11%	216.40%	157.10%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	70,248	88,983	96,733	20,925	17,696	13,224	-	-
YoY %	-21.05%	-8.01%	362.28%	18.25%	33.82%	0.00%	-	-
Horiz. %	531.22%	672.89%	731.50%	158.24%	133.82%	100.00%	-	-
Div Payout %	25.26%	44.95%	68.44%	19.19%	0.00%	28.51%	-	-
YoY %	-43.80%	-34.32%	256.64%	0.00%	0.00%	0.00%	-	-
Horiz. %	88.60%	157.66%	240.06%	67.31%	0.00%	100.00%	-	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	1,225,166	1,047,043	1,049,769	858,351	685,116	497,393	316,604	25.28%
YoY %	17.01%	-0.26%	22.30%	25.29%	37.74%	57.10%	-	-
Horiz. %	386.97%	330.71%	331.57%	271.11%	216.40%	157.10%	100.00%	-
NOSH	1,276,215	1,276,882	1,264,782	1,175,824	1,038,055	888,202	879,458	6.39%
YoY %	-0.05%	0.96%	7.57%	13.27%	16.87%	0.99%	-	-
Horiz. %	145.11%	145.19%	143.81%	133.70%	118.03%	100.99%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	14.28%	11.94%	8.21%	7.45%	2.28%	4.99%	5.80%	-
YoY %	19.60%	45.43%	10.20%	226.75%	-54.31%	-13.97%	-	-
Horiz. %	246.21%	205.86%	141.55%	128.45%	39.31%	86.03%	100.00%	-
ROE	22.70%	18.91%	13.46%	12.71%	-1.42%	9.33%	27.02%	-
YoY %	20.04%	40.49%	5.90%	995.07%	-115.22%	-65.47%	-	-
Horiz. %	84.01%	69.99%	49.81%	47.04%	-5.26%	34.53%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	224.23	241.04	285.57	238.58	198.54	190.02	167.70	4.95%
YoY %	-6.97%	-15.59%	19.70%	20.17%	4.48%	13.31%	-	-
Horiz. %	133.71%	143.73%	170.29%	142.27%	118.39%	113.31%	100.00%	-
EPS	21.79	15.50	11.18	9.28	-0.93	5.22	9.73	14.37%
YoY %	40.58%	38.64%	20.47%	1,097.85%	-117.82%	-46.35%	-	-
Horiz. %	223.95%	159.30%	114.90%	95.38%	-9.56%	53.65%	100.00%	-
DPS	5.50	7.00	7.65	1.78	1.70	1.50	0.00	-
YoY %	-21.43%	-8.50%	329.78%	4.71%	13.33%	0.00%	-	-
Horiz. %	366.67%	466.67%	510.00%	118.67%	113.33%	100.00%	-	-
NAPS	0.96	0.82	0.83	0.73	0.66	0.56	0.36	17.75%
YoY %	17.07%	-1.20%	13.70%	10.61%	17.86%	55.56%	-	-
Horiz. %	266.67%	227.78%	230.56%	202.78%	183.33%	155.56%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,175,824
RPS	224.03	240.94	282.76	219.61	161.35	132.13	115.46	11.67%
YoY %	-7.02%	-14.79%	28.76%	36.11%	22.11%	14.44%	-	-
Horiz. %	194.03%	208.68%	244.90%	190.20%	139.75%	114.44%	100.00%	-
EPS	21.77	15.50	11.06	8.54	-0.76	3.63	6.70	21.69%
YoY %	40.45%	40.14%	29.51%	1,223.68%	-120.94%	-45.82%	-	-
Horiz. %	324.93%	231.34%	165.07%	127.46%	-11.34%	54.18%	100.00%	-
DPS	5.50	6.97	7.57	1.64	1.39	1.04	0.00	-
YoY %	-21.09%	-7.93%	361.59%	17.99%	33.65%	0.00%	-	-
Horiz. %	528.85%	670.19%	727.88%	157.69%	133.65%	100.00%	-	-
NAPS	0.9591	0.8197	0.8218	0.672	0.5363	0.3894	0.2479	25.28%
YoY %	17.01%	-0.26%	22.29%	25.30%	37.72%	57.08%	-	-
Horiz. %	386.89%	330.66%	331.50%	271.08%	216.34%	157.08%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
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	1.99	0.95	0.58	0.57	1.28	0.42	0.64	20.80%
YoY %	109.47%	63.79%	1.75%	-55.47%	204.76%	-34.38%	-	-
Horiz. %	310.94%	148.44%	90.62%	89.06%	200.00%	65.62%	100.00%	-
P/EPS	20.47	14.77	14.85	14.66	-271.93	15.13	11.00	10.90%
YoY %	38.59%	-0.54%	1.30%	105.39%	-1,897.29%	37.55%	-	-
Horiz. %	186.09%	134.27%	135.00%	133.27%	-2,472.09%	137.55%	100.00%	-
EY	4.89	6.77	6.73	6.82	-0.37	6.61	9.09	-9.81%
YoY %	-27.77%	0.59%	-1.32%	1,943.24%	-105.60%	-27.28%	-	-
Horiz. %	53.80%	74.48%	74.04%	75.03%	-4.07%	72.72%	100.00%	-
DY	1.23	3.06	4.61	1.31	0.67	1.90	0.00	-
YoY %	-59.80%	-33.62%	251.91%	95.52%	-64.74%	0.00%	-	-
Horiz. %	64.74%	161.05%	242.63%	68.95%	35.26%	100.00%	-	-
P/NAPS	4.65	2.79	2.00	1.86	3.85	1.41	2.97	7.75%
YoY %	66.67%	39.50%	7.53%	-51.69%	173.05%	-52.53%	-	-
Horiz. %	156.57%	93.94%	67.34%	62.63%	129.63%	47.47%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
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	1.75	0.98	0.60	0.51	0.95	0.41	0.59	19.85%
YoY %	78.57%	63.33%	17.65%	-46.32%	131.71%	-30.51%	-	-
Horiz. %	296.61%	166.10%	101.69%	86.44%	161.02%	69.49%	100.00%	-
P/EPS	17.99	15.22	15.21	13.05	-202.34	14.74	10.18	9.94%
YoY %	18.20%	0.07%	16.55%	106.45%	-1,472.73%	44.79%	-	-
Horiz. %	176.72%	149.51%	149.41%	128.19%	-1,987.62%	144.79%	100.00%	-
EY	5.56	6.57	6.57	7.67	-0.49	6.78	9.83	-9.05%
YoY %	-15.37%	0.00%	-14.34%	1,665.31%	-107.23%	-31.03%	-	-
Horiz. %	56.56%	66.84%	66.84%	78.03%	-4.98%	68.97%	100.00%	-
DY	1.40	2.97	4.50	1.47	0.90	1.95	0.00	-
YoY %	-52.86%	-34.00%	206.12%	63.33%	-53.85%	0.00%	-	-
Horiz. %	71.79%	152.31%	230.77%	75.38%	46.15%	100.00%	-	-
P/NAPS	4.08	2.88	2.05	1.66	2.86	1.38	2.75	6.79%
YoY %	41.67%	40.49%	23.49%	-41.96%	107.25%	-49.82%	-	-
Horiz. %	148.36%	104.73%	74.55%	60.36%	104.00%	50.18%	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