[SOP] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 12.7%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 953,936 728,158 687,424 605,136 580,416 533,304 533,709 47.33%
PBT 326,216 222,135 203,500 158,932 141,148 134,659 117,245 97.94%
Tax -243,904 -57,853 -54,089 -44,082 -42,860 -28,122 -22,776 386.54%
NP 82,312 164,282 149,410 114,850 98,288 106,537 94,469 -8.78%
-
NP to SH 247,576 151,514 137,028 106,732 94,708 99,869 88,304 98.95%
-
Tax Rate 74.77% 26.04% 26.58% 27.74% 30.37% 20.88% 19.43% -
Total Cost 871,624 563,876 538,013 490,286 482,128 426,767 439,240 57.97%
-
Net Worth 1,033,898 970,589 926,821 883,713 853,573 824,878 707,400 28.81%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 19,304 - - 15,295 -
Div Payout % - - - 18.09% - - 17.32% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,033,898 970,589 926,821 883,713 853,573 824,878 707,400 28.81%
NOSH 432,593 429,464 429,084 428,987 428,931 427,398 382,378 8.58%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.63% 22.56% 21.73% 18.98% 16.93% 19.98% 17.70% -
ROE 23.95% 15.61% 14.78% 12.08% 11.10% 12.11% 12.48% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 220.52 169.55 160.21 141.06 135.32 124.78 139.58 35.68%
EPS 51.36 35.30 31.88 24.88 22.08 23.34 23.09 70.48%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 4.00 -
NAPS 2.39 2.26 2.16 2.06 1.99 1.93 1.85 18.63%
Adjusted Per Share Value based on latest NOSH - 429,031
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 106.87 81.57 77.01 67.79 65.02 59.74 59.79 47.33%
EPS 27.74 16.97 15.35 11.96 10.61 11.19 9.89 99.01%
DPS 0.00 0.00 0.00 2.16 0.00 0.00 1.71 -
NAPS 1.1583 1.0873 1.0383 0.99 0.9562 0.9241 0.7925 28.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.87 2.81 2.65 2.98 2.83 2.77 -
P/RPS 1.59 2.28 1.75 1.88 2.20 2.27 1.98 -13.61%
P/EPS 6.12 10.97 8.80 10.65 13.50 12.11 11.99 -36.15%
EY 16.35 9.12 11.36 9.39 7.41 8.26 8.34 56.70%
DY 0.00 0.00 0.00 1.70 0.00 0.00 1.44 -
P/NAPS 1.46 1.71 1.30 1.29 1.50 1.47 1.50 -1.78%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 25/02/11 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 -
Price 3.48 3.68 3.23 2.72 2.41 2.70 2.56 -
P/RPS 1.58 2.17 2.02 1.93 1.78 2.16 1.83 -9.33%
P/EPS 6.08 10.43 10.11 10.93 10.91 11.55 11.09 -33.03%
EY 16.45 9.59 9.89 9.15 9.16 8.65 9.02 49.32%
DY 0.00 0.00 0.00 1.65 0.00 0.00 1.56 -
P/NAPS 1.46 1.63 1.50 1.32 1.21 1.40 1.38 3.83%

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