[SOP] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -9.66%
YoY- 426.75%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 147,916 134,092 104,931 98,168 78,074 70,596 66,228 70.94%
PBT 42,196 40,048 53,192 58,798 61,510 26,772 18,714 72.03%
Tax -12,816 -13,072 -10,147 -10,625 -8,188 -7,632 -4,510 100.75%
NP 29,380 26,976 43,045 48,173 53,322 19,140 14,204 62.41%
-
NP to SH 29,380 26,976 43,045 48,173 53,322 19,140 14,204 62.41%
-
Tax Rate 30.37% 32.64% 19.08% 18.07% 13.31% 28.51% 24.10% -
Total Cost 118,536 107,116 61,886 49,994 24,752 51,456 52,024 73.24%
-
Net Worth 211,756 203,269 196,695 202,305 194,709 173,741 157,590 21.79%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,751 - - - - -
Div Payout % - - 11.04% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 211,756 203,269 196,695 202,305 194,709 173,741 157,590 21.79%
NOSH 94,957 94,985 95,022 94,978 94,980 94,940 94,933 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.86% 20.12% 41.02% 49.07% 68.30% 27.11% 21.45% -
ROE 13.87% 13.27% 21.88% 23.81% 27.39% 11.02% 9.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 155.77 141.17 110.43 103.36 82.20 74.36 69.76 70.92%
EPS 30.94 28.40 45.30 50.72 56.14 20.16 15.00 62.11%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.14 2.07 2.13 2.05 1.83 1.66 21.77%
Adjusted Per Share Value based on latest NOSH - 94,974
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.58 15.03 11.76 11.00 8.75 7.91 7.42 71.00%
EPS 3.29 3.02 4.82 5.40 5.98 2.15 1.59 62.45%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.2373 0.2278 0.2204 0.2267 0.2182 0.1947 0.1766 21.79%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.31 2.79 2.03 1.92 1.95 1.90 0.00 -
P/RPS 1.48 1.98 1.84 1.86 2.37 2.56 0.00 -
P/EPS 7.47 9.82 4.48 3.79 3.47 9.42 0.00 -
EY 13.39 10.18 22.32 26.42 28.79 10.61 0.00 -
DY 0.00 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.30 0.98 0.90 0.95 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/07/04 24/05/04 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 -
Price 2.30 2.31 2.31 2.00 1.93 1.90 1.90 -
P/RPS 1.48 1.64 2.09 1.94 2.35 2.56 2.72 -33.37%
P/EPS 7.43 8.13 5.10 3.94 3.44 9.42 12.70 -30.07%
EY 13.45 12.29 19.61 25.36 29.09 10.61 7.87 42.99%
DY 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 1.12 0.94 0.94 1.04 1.14 -6.54%

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