[SOP] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 0.68%
YoY- 194.23%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 406,356 683,520 749,328 708,186 663,860 439,482 362,276 7.94%
PBT 37,440 208,560 257,085 259,640 253,188 151,370 116,970 -53.17%
Tax -11,008 -54,674 -69,669 -67,416 -64,948 -34,198 -22,844 -38.50%
NP 26,432 153,886 187,416 192,224 188,240 117,172 94,126 -57.08%
-
NP to SH 26,488 140,563 170,396 175,422 174,240 109,285 87,448 -54.86%
-
Tax Rate 29.40% 26.21% 27.10% 25.97% 25.65% 22.59% 19.53% -
Total Cost 379,924 529,634 561,912 515,962 475,620 322,310 268,149 26.12%
-
Net Worth 666,027 667,180 633,177 586,388 509,940 451,957 406,701 38.89%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 35,215 23,273 24,977 - 27,278 7,151 9,513 139.10%
Div Payout % 132.95% 16.56% 14.66% - 15.66% 6.54% 10.88% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 666,027 667,180 633,177 586,388 509,940 451,957 406,701 38.89%
NOSH 382,774 387,895 374,661 176,623 153,596 143,024 142,702 92.93%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.50% 22.51% 25.01% 27.14% 28.36% 26.66% 25.98% -
ROE 3.98% 21.07% 26.91% 29.92% 34.17% 24.18% 21.50% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 106.16 176.21 200.00 400.96 432.21 307.28 253.87 -44.05%
EPS 6.92 36.24 45.48 99.32 113.44 76.41 61.28 -76.60%
DPS 9.20 6.00 6.67 0.00 17.76 5.00 6.67 23.88%
NAPS 1.74 1.72 1.69 3.32 3.32 3.16 2.85 -28.01%
Adjusted Per Share Value based on latest NOSH - 188,277
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 45.56 76.64 84.02 79.41 74.44 49.28 40.62 7.94%
EPS 2.97 15.76 19.11 19.67 19.54 12.25 9.81 -54.87%
DPS 3.95 2.61 2.80 0.00 3.06 0.80 1.07 138.66%
NAPS 0.7468 0.7481 0.71 0.6575 0.5718 0.5068 0.456 38.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.01 1.95 2.66 3.12 2.85 3.05 4.02 -
P/RPS 1.89 1.11 1.33 0.78 0.66 0.99 1.58 12.67%
P/EPS 29.05 5.38 5.85 3.14 2.51 3.99 6.56 169.42%
EY 3.44 18.58 17.10 31.83 39.80 25.05 15.24 -62.89%
DY 4.58 3.08 2.51 0.00 6.23 1.64 1.66 96.59%
P/NAPS 1.16 1.13 1.57 0.94 0.86 0.97 1.41 -12.18%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 27/02/09 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 -
Price 2.38 2.15 2.06 5.35 3.03 2.97 5.60 -
P/RPS 2.24 1.22 1.03 1.33 0.70 0.97 2.21 0.90%
P/EPS 34.39 5.93 4.53 5.39 2.67 3.89 9.14 141.71%
EY 2.91 16.85 22.08 18.56 37.44 25.73 10.94 -58.60%
DY 3.87 2.79 3.24 0.00 5.86 1.68 1.19 119.34%
P/NAPS 1.37 1.25 1.22 1.61 0.91 0.94 1.96 -21.22%

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