[SAPCRES] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 11.69%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 2,592,312 3,068,093 3,590,264 3,233,103 2,106,069 1,717,179 1,651,012 7.80%
PBT 500,803 383,996 363,732 274,384 126,217 42,300 97,110 31.42%
Tax -64,961 -23,288 -46,353 -32,513 -10,803 -3,509 -11,139 34.14%
NP 435,842 360,708 317,379 241,871 115,414 38,791 85,971 31.05%
-
NP to SH 306,384 199,344 157,857 122,658 52,365 -7,622 85,971 23.57%
-
Tax Rate 12.97% 6.06% 12.74% 11.85% 8.56% 8.30% 11.47% -
Total Cost 2,156,470 2,707,385 3,272,885 2,991,232 1,990,655 1,678,388 1,565,041 5.48%
-
Net Worth 1,277,035 1,045,728 1,013,118 893,750 697,787 452,021 324,940 25.60%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 70,248 88,983 73,213 44,445 17,696 13,224 13,173 32.16%
Div Payout % 22.93% 44.64% 46.38% 36.24% 33.79% 0.00% 15.32% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,277,035 1,045,728 1,013,118 893,750 697,787 452,021 324,940 25.60%
NOSH 1,277,035 1,275,279 1,266,398 1,175,987 1,041,473 886,315 878,218 6.43%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 16.81% 11.76% 8.84% 7.48% 5.48% 2.26% 5.21% -
ROE 23.99% 19.06% 15.58% 13.72% 7.50% -1.69% 26.46% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 202.99 240.58 283.50 274.93 202.22 193.74 188.00 1.28%
EPS 23.99 15.63 12.47 10.43 5.03 -0.86 9.79 16.10%
DPS 5.50 7.00 5.78 3.78 1.70 1.50 1.50 24.16%
NAPS 1.00 0.82 0.80 0.76 0.67 0.51 0.37 18.01%
Adjusted Per Share Value based on latest NOSH - 1,266,398
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 202.94 240.19 281.06 253.10 164.87 134.43 129.25 7.80%
EPS 23.99 15.61 12.36 9.60 4.10 -0.60 6.73 23.58%
DPS 5.50 6.97 5.73 3.48 1.39 1.04 1.03 32.19%
NAPS 0.9997 0.8187 0.7931 0.6997 0.5463 0.3539 0.2544 25.60%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 4.06 2.50 2.09 0.71 1.84 0.69 0.85 -
P/RPS 2.00 1.04 0.74 0.26 0.91 0.36 0.45 28.20%
P/EPS 16.92 15.99 16.77 6.81 36.60 -80.24 8.68 11.76%
EY 5.91 6.25 5.96 14.69 2.73 -1.25 11.52 -10.52%
DY 1.35 2.80 2.77 5.32 0.92 2.17 1.76 -4.32%
P/NAPS 4.06 3.05 2.61 0.93 2.75 1.35 2.30 9.92%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 05/12/11 10/12/10 29/12/09 10/12/08 13/12/07 15/12/06 13/12/05 -
Price 4.22 2.85 2.53 0.74 1.56 0.69 0.63 -
P/RPS 2.08 1.18 0.89 0.27 0.77 0.36 0.34 35.21%
P/EPS 17.59 18.23 20.30 7.09 31.03 -80.24 6.44 18.22%
EY 5.69 5.48 4.93 14.09 3.22 -1.25 15.54 -15.41%
DY 1.30 2.46 2.29 5.11 1.09 2.17 2.38 -9.58%
P/NAPS 4.22 3.48 3.16 0.97 2.33 1.35 1.70 16.35%

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