[SOP] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.3%
YoY- 131.42%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 3,617,440 4,911,725 4,731,580 4,667,752 4,384,700 4,416,122 4,165,382 -8.98%
PBT 151,128 359,712 369,737 392,108 410,324 195,960 183,484 -12.14%
Tax -37,636 -101,502 -96,716 -101,258 -119,832 -53,672 -47,801 -14.74%
NP 113,492 258,210 273,021 290,850 290,492 142,288 135,682 -11.23%
-
NP to SH 104,288 239,253 253,277 271,190 267,700 132,196 128,110 -12.82%
-
Tax Rate 24.90% 28.22% 26.16% 25.82% 29.20% 27.39% 26.05% -
Total Cost 3,503,948 4,653,515 4,458,558 4,376,902 4,094,208 4,273,834 4,029,700 -8.90%
-
Net Worth 2,134,979 2,094,605 2,042,804 2,008,814 1,944,380 1,527,563 1,479,218 27.74%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,134,979 2,094,605 2,042,804 2,008,814 1,944,380 1,527,563 1,479,218 27.74%
NOSH 570,869 570,737 570,615 570,686 570,199 570,111 441,557 18.69%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.14% 5.26% 5.77% 6.23% 6.63% 3.22% 3.26% -
ROE 4.88% 11.42% 12.40% 13.50% 13.77% 8.65% 8.66% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 633.69 860.59 829.21 817.92 768.98 951.13 943.34 -23.31%
EPS 18.28 41.92 44.39 47.52 46.92 28.05 29.01 -26.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.67 3.58 3.52 3.41 3.29 3.35 7.62%
Adjusted Per Share Value based on latest NOSH - 570,697
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 405.62 550.75 530.55 523.39 491.66 495.18 467.06 -8.98%
EPS 11.69 26.83 28.40 30.41 30.02 14.82 14.37 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3939 2.3487 2.2906 2.2525 2.1802 1.7129 1.6586 27.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.70 3.90 4.00 3.56 3.64 3.68 3.75 -
P/RPS 0.58 0.45 0.48 0.44 0.47 0.39 0.40 28.13%
P/EPS 20.25 9.30 9.01 7.49 7.75 12.93 12.93 34.89%
EY 4.94 10.75 11.10 13.35 12.90 7.74 7.74 -25.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.12 1.01 1.07 1.12 1.12 -7.90%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 28/02/18 29/11/17 25/08/17 29/05/17 27/02/17 30/11/16 -
Price 3.45 3.72 4.16 3.59 3.60 3.72 3.74 -
P/RPS 0.54 0.43 0.50 0.44 0.47 0.39 0.40 22.17%
P/EPS 18.88 8.87 9.37 7.55 7.67 13.07 12.89 29.00%
EY 5.30 11.27 10.67 13.24 13.04 7.65 7.76 -22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.01 1.16 1.02 1.06 1.13 1.12 -12.30%

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