SAPURACREST PETROLEUM BHD

KLSE (MYR): SAPCRES (8575)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

5.07

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Revenue 2,556,402 2,556,402 2,556,402 3,179,961 3,257,043 3,451,702 2,261,905 1,766,118 1,793,739 1,034,789 633,927 599,669 17.29%
PBT 548,034 548,034 548,034 415,148 363,999 281,560 171,393 41,123 109,591 72,451 -167,063 -89,004 -
Tax -73,488 -73,488 -73,488 -40,633 -28,745 -31,790 -20,365 -8,054 -2,233 2,435 10,406 -25,958 12.12%
NP 474,546 474,546 474,546 374,515 335,254 249,770 151,028 33,069 107,358 74,886 -156,657 -114,962 -
-
NP to SH 310,227 310,227 310,227 231,445 172,035 115,774 78,264 -17,724 73,995 74,886 -156,657 -114,962 -
-
Tax Rate 13.41% 13.41% 13.41% 9.79% 7.90% 11.29% 11.88% 19.59% 2.04% -3.36% - - -
Total Cost 2,081,856 2,081,856 2,081,856 2,805,446 2,921,789 3,201,932 2,110,877 1,733,049 1,686,381 959,903 790,584 714,631 12.48%
-
Net Worth 1,321,592 1,322,342 1,321,592 1,095,580 1,050,502 906,422 711,439 434,238 475,167 284,377 73,505 228,847 21.27%
Dividend
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Div - - - 108,511 88,596 58,858 20,924 17,724 26,398 - - - -
Div Payout % - - - 46.88% 51.50% 50.84% 26.74% 0.00% 35.68% - - - -
Equity
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Net Worth 1,321,592 1,322,342 1,321,592 1,095,580 1,050,502 906,422 711,439 434,238 475,167 284,377 73,505 228,847 21.27%
NOSH 1,276,654 1,277,379 1,276,654 1,276,602 1,265,665 1,177,171 1,046,235 886,200 879,940 861,749 75,778 75,777 36.43%
Ratio Analysis
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
NP Margin 18.56% 18.56% 18.56% 11.78% 10.29% 7.24% 6.68% 1.87% 5.99% 7.24% -24.71% -19.17% -
ROE 23.47% 23.46% 23.47% 21.13% 16.38% 12.77% 11.00% -4.08% 15.57% 26.33% -213.12% -50.24% -
Per Share
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
RPS 200.24 200.13 200.24 249.10 257.34 293.22 216.19 199.29 203.85 120.08 836.55 791.36 -14.03%
EPS 24.30 24.29 24.30 18.13 13.59 9.83 7.48 -2.00 8.41 8.69 -206.73 -151.71 -
DPS 0.00 0.00 0.00 8.50 7.00 5.00 2.00 2.00 3.00 0.00 0.00 0.00 -
NAPS 1.0352 1.0352 1.0352 0.8582 0.83 0.77 0.68 0.49 0.54 0.33 0.97 3.02 -11.11%
Adjusted Per Share Value based on latest NOSH - 1,276,654
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
RPS 200.13 200.13 200.13 248.94 254.98 270.22 177.07 138.26 140.42 81.01 49.63 46.95 17.29%
EPS 24.29 24.29 24.29 18.12 13.47 9.06 6.13 -1.39 5.79 5.86 -12.26 -9.00 -
DPS 0.00 0.00 0.00 8.49 6.94 4.61 1.64 1.39 2.07 0.00 0.00 0.00 -
NAPS 1.0346 1.0352 1.0346 0.8577 0.8224 0.7096 0.557 0.3399 0.372 0.2226 0.0575 0.1792 21.27%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Date 31/01/12 31/01/12 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/12/02 -
Price 4.86 4.86 4.86 3.68 2.32 0.75 1.50 0.72 0.81 1.06 7.60 2.82 -
P/RPS 2.43 2.43 2.43 1.48 0.90 0.26 0.69 0.36 0.40 0.88 0.00 0.36 23.37%
P/EPS 20.00 20.01 20.00 20.30 17.07 7.63 20.05 -36.00 9.63 12.20 0.00 -1.86 -
EY 5.00 5.00 5.00 4.93 5.86 13.11 4.99 -2.78 10.38 8.20 0.00 -53.80 -
DY 0.00 0.00 0.00 2.31 3.02 6.67 1.33 2.78 3.70 0.00 0.00 0.00 -
P/NAPS 4.69 4.69 4.69 4.29 2.80 0.97 2.21 1.47 1.50 3.21 7.92 0.93 19.48%
Price Multiplier on Announcement Date
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Date 30/03/12 30/03/12 30/03/12 28/03/11 24/03/10 12/03/09 26/03/08 27/03/07 28/03/06 24/03/05 24/03/04 28/02/03 -
Price 4.88 4.88 4.88 3.55 2.36 0.62 1.12 0.83 0.75 1.08 7.10 3.32 -
P/RPS 2.44 2.44 2.44 1.43 0.92 0.21 0.52 0.42 0.37 0.90 0.00 0.42 21.35%
P/EPS 20.08 20.09 20.08 19.58 17.36 6.30 14.97 -41.50 8.92 12.43 0.00 -2.19 -
EY 4.98 4.98 4.98 5.11 5.76 15.86 6.68 -2.41 11.21 8.05 0.00 -45.70 -
DY 0.00 0.00 0.00 2.39 2.97 8.06 1.79 2.41 4.00 0.00 0.00 0.00 -
P/NAPS 4.71 4.71 4.71 4.14 2.84 0.81 1.65 1.69 1.39 3.27 7.40 1.10 17.34%

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