[SOP] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -39.95%
YoY- -72.61%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 2,072,336 2,915,335 2,731,436 2,664,530 2,968,260 3,532,890 3,399,478 -28.08%
PBT 385,236 127,157 72,733 22,606 39,608 107,051 116,598 121.67%
Tax -88,004 -35,077 -17,908 -5,576 -9,096 -40,346 -36,108 81.00%
NP 297,232 92,080 54,825 17,030 30,512 66,705 80,490 138.72%
-
NP to SH 284,808 89,813 54,577 20,048 33,388 61,300 72,444 148.88%
-
Tax Rate 22.84% 27.59% 24.62% 24.67% 22.97% 37.69% 30.97% -
Total Cost 1,775,104 2,823,255 2,676,610 2,647,500 2,937,748 3,466,185 3,318,988 -34.08%
-
Net Worth 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 2,135,069 4.23%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 28,543 - 57,087 - 34,252 - -
Div Payout % - 31.78% - 284.75% - 55.88% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 2,135,069 4.23%
NOSH 570,911 570,876 570,874 570,874 570,874 570,874 570,874 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 14.34% 3.16% 2.01% 0.64% 1.03% 1.89% 2.37% -
ROE 12.53% 4.08% 2.54% 0.93% 1.55% 2.86% 3.39% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 362.99 510.68 478.47 466.75 519.95 618.86 595.49 -28.08%
EPS 49.88 15.73 9.56 3.52 5.84 10.74 12.69 148.85%
DPS 0.00 5.00 0.00 10.00 0.00 6.00 0.00 -
NAPS 3.98 3.86 3.77 3.77 3.77 3.75 3.74 4.22%
Adjusted Per Share Value based on latest NOSH - 570,874
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 232.16 326.60 306.00 298.50 332.53 395.78 380.84 -28.08%
EPS 31.91 10.06 6.11 2.25 3.74 6.87 8.12 148.82%
DPS 0.00 3.20 0.00 6.40 0.00 3.84 0.00 -
NAPS 2.5455 2.4686 2.4111 2.4111 2.4111 2.3983 2.3919 4.23%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.39 4.10 2.08 2.40 2.47 2.10 2.78 -
P/RPS 0.66 0.80 0.43 0.51 0.48 0.34 0.47 25.37%
P/EPS 4.79 26.06 21.76 68.34 42.23 19.56 21.91 -63.67%
EY 20.87 3.84 4.60 1.46 2.37 5.11 4.56 175.40%
DY 0.00 1.22 0.00 4.17 0.00 2.86 0.00 -
P/NAPS 0.60 1.06 0.55 0.64 0.66 0.56 0.74 -13.03%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/05/20 28/02/20 28/11/19 23/08/19 21/05/19 28/02/19 28/11/18 -
Price 2.85 3.26 3.08 2.05 2.37 2.54 2.45 -
P/RPS 0.79 0.64 0.64 0.44 0.46 0.41 0.41 54.78%
P/EPS 5.71 20.72 32.22 58.37 40.52 23.65 19.31 -55.58%
EY 17.50 4.83 3.10 1.71 2.47 4.23 5.18 124.98%
DY 0.00 1.53 0.00 4.88 0.00 2.36 0.00 -
P/NAPS 0.72 0.84 0.82 0.54 0.63 0.68 0.66 5.96%

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