Highlights

[SOP] YoY Quarter Result on 2020-06-30 [#2]

Stock [SOP]: SARAWAK OIL PALMS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -46.15%    YoY -     2,186.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 626,060 590,200 774,907 1,216,508 953,597 764,582 655,345 -0.76%
  YoY % 6.08% -23.84% -36.30% 27.57% 24.72% 16.67% -
  Horiz. % 95.53% 90.06% 118.24% 185.63% 145.51% 116.67% 100.00%
PBT 51,513 1,401 18,955 91,860 44,621 24,584 48,412 1.04%
  YoY % 3,576.87% -92.61% -79.37% 105.87% 81.50% -49.22% -
  Horiz. % 106.41% 2.89% 39.15% 189.75% 92.17% 50.78% 100.00%
Tax -10,485 -514 -6,218 -20,671 -9,691 -6,127 -13,281 -3.86%
  YoY % -1,939.88% 91.73% 69.92% -113.30% -58.17% 53.87% -
  Horiz. % 78.95% 3.87% 46.82% 155.64% 72.97% 46.13% 100.00%
NP 41,028 887 12,737 71,189 34,930 18,457 35,131 2.62%
  YoY % 4,525.48% -93.04% -82.11% 103.80% 89.25% -47.46% -
  Horiz. % 116.79% 2.52% 36.26% 202.64% 99.43% 52.54% 100.00%
NP to SH 38,342 1,677 10,530 67,057 33,560 17,073 32,901 2.58%
  YoY % 2,186.34% -84.07% -84.30% 99.81% 96.57% -48.11% -
  Horiz. % 116.54% 5.10% 32.01% 203.81% 102.00% 51.89% 100.00%
Tax Rate 20.35 % 36.69 % 32.80 % 22.50 % 21.72 % 24.92 % 27.43 % -4.85%
  YoY % -44.54% 11.86% 45.78% 3.59% -12.84% -9.15% -
  Horiz. % 74.19% 133.76% 119.58% 82.03% 79.18% 90.85% 100.00%
Total Cost 585,032 589,313 762,170 1,145,319 918,667 746,125 620,214 -0.97%
  YoY % -0.73% -22.68% -33.45% 24.67% 23.13% 20.30% -
  Horiz. % 94.33% 95.02% 122.89% 184.67% 148.12% 120.30% 100.00%
Net Worth 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 1,350,879 1,294,106 10.15%
  YoY % 7.43% 0.27% 6.85% 37.03% 8.53% 4.39% -
  Horiz. % 178.67% 166.31% 165.87% 155.23% 113.29% 104.39% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 28,543 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 1,702.07 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 1,350,879 1,294,106 10.15%
  YoY % 7.43% 0.27% 6.85% 37.03% 8.53% 4.39% -
  Horiz. % 178.67% 166.31% 165.87% 155.23% 113.29% 104.39% 100.00%
NOSH 570,913 570,874 570,874 570,697 441,578 440,025 438,680 4.48%
  YoY % 0.01% 0.00% 0.03% 29.24% 0.35% 0.31% -
  Horiz. % 130.14% 130.13% 130.13% 130.09% 100.66% 100.31% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.55 % 0.15 % 1.64 % 5.85 % 3.66 % 2.41 % 5.36 % 3.39%
  YoY % 4,266.67% -90.85% -71.97% 59.84% 51.87% -55.04% -
  Horiz. % 122.20% 2.80% 30.60% 109.14% 68.28% 44.96% 100.00%
ROE 1.66 % 0.08 % 0.49 % 3.34 % 2.29 % 1.26 % 2.54 % -6.84%
  YoY % 1,975.00% -83.67% -85.33% 45.85% 81.75% -50.39% -
  Horiz. % 65.35% 3.15% 19.29% 131.50% 90.16% 49.61% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 109.66 103.39 135.74 213.16 215.95 173.76 149.39 -5.02%
  YoY % 6.06% -23.83% -36.32% -1.29% 24.28% 16.31% -
  Horiz. % 73.41% 69.21% 90.86% 142.69% 144.55% 116.31% 100.00%
EPS 6.72 0.29 1.85 11.75 7.60 3.88 7.50 -1.81%
  YoY % 2,217.24% -84.32% -84.26% 54.61% 95.88% -48.27% -
  Horiz. % 89.60% 3.87% 24.67% 156.67% 101.33% 51.73% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 4.0500 3.7700 3.7600 3.5200 3.3200 3.0700 2.9500 5.42%
  YoY % 7.43% 0.27% 6.82% 6.02% 8.14% 4.07% -
  Horiz. % 137.29% 127.80% 127.46% 119.32% 112.54% 104.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 570,943
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 109.65 103.37 135.72 213.07 167.02 133.92 114.78 -0.76%
  YoY % 6.08% -23.84% -36.30% 27.57% 24.72% 16.68% -
  Horiz. % 95.53% 90.06% 118.24% 185.63% 145.51% 116.68% 100.00%
EPS 6.72 0.29 1.84 11.74 5.88 2.99 5.76 2.60%
  YoY % 2,217.24% -84.24% -84.33% 99.66% 96.66% -48.09% -
  Horiz. % 116.67% 5.03% 31.94% 203.82% 102.08% 51.91% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 4.0498 3.7695 3.7595 3.5185 2.5678 2.3660 2.2666 10.15%
  YoY % 7.44% 0.27% 6.85% 37.02% 8.53% 4.39% -
  Horiz. % 178.67% 166.31% 165.87% 155.23% 113.29% 104.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.9800 2.4000 3.1500 3.5600 4.0000 4.6600 6.9400 -
P/RPS 2.72 2.32 2.32 1.67 1.85 2.68 4.65 -8.54%
  YoY % 17.24% 0.00% 38.92% -9.73% -30.97% -42.37% -
  Horiz. % 58.49% 49.89% 49.89% 35.91% 39.78% 57.63% 100.00%
P/EPS 44.37 816.99 170.77 30.30 52.63 120.10 92.53 -11.52%
  YoY % -94.57% 378.42% 463.60% -42.43% -56.18% 29.80% -
  Horiz. % 47.95% 882.95% 184.56% 32.75% 56.88% 129.80% 100.00%
EY 2.25 0.12 0.59 3.30 1.90 0.83 1.08 13.00%
  YoY % 1,775.00% -79.66% -82.12% 73.68% 128.92% -23.15% -
  Horiz. % 208.33% 11.11% 54.63% 305.56% 175.93% 76.85% 100.00%
DY 0.00 2.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.74 0.64 0.84 1.01 1.20 1.52 2.35 -17.50%
  YoY % 15.63% -23.81% -16.83% -15.83% -21.05% -35.32% -
  Horiz. % 31.49% 27.23% 35.74% 42.98% 51.06% 64.68% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 23/08/19 29/08/18 25/08/17 29/08/16 02/09/15 26/08/14 -
Price 3.7300 2.0500 3.0100 3.5900 3.6600 3.8000 6.0000 -
P/RPS 3.40 1.98 2.22 1.68 1.69 2.19 4.02 -2.75%
  YoY % 71.72% -10.81% 32.14% -0.59% -22.83% -45.52% -
  Horiz. % 84.58% 49.25% 55.22% 41.79% 42.04% 54.48% 100.00%
P/EPS 55.54 697.85 163.18 30.55 48.16 97.94 80.00 -5.90%
  YoY % -92.04% 327.66% 434.14% -36.57% -50.83% 22.43% -
  Horiz. % 69.42% 872.31% 203.97% 38.19% 60.20% 122.43% 100.00%
EY 1.80 0.14 0.61 3.27 2.08 1.02 1.25 6.26%
  YoY % 1,185.71% -77.05% -81.35% 57.21% 103.92% -18.40% -
  Horiz. % 144.00% 11.20% 48.80% 261.60% 166.40% 81.60% 100.00%
DY 0.00 2.44 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.92 0.54 0.80 1.02 1.10 1.24 2.03 -12.35%
  YoY % 70.37% -32.50% -21.57% -7.27% -11.29% -38.92% -
  Horiz. % 45.32% 26.60% 39.41% 50.25% 54.19% 61.08% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.300.00 
 KOTRA 3.180.00 
 UCREST 0.140.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4150.00 
 BTECH 0.4550.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS