[SOP] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
14-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.83%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 180,518 175,124 184,963 175,422 161,934 156,572 167,954 4.94%
PBT 29,196 17,364 31,875 30,321 25,680 23,340 47,403 -27.67%
Tax -9,554 -9,136 -7,062 -13,021 -10,210 -8,552 -13,541 -20.79%
NP 19,642 8,228 24,813 17,300 15,470 14,788 33,862 -30.51%
-
NP to SH 21,710 10,908 24,813 17,300 15,470 14,788 33,862 -25.70%
-
Tax Rate 32.72% 52.61% 22.16% 42.94% 39.76% 36.64% 28.57% -
Total Cost 160,876 166,896 160,150 158,122 146,464 141,784 134,092 12.94%
-
Net Worth 321,682 331,237 248,794 189,967 233,760 229,993 225,999 26.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,085 - - 6,332 - - 4,747 30.69%
Div Payout % 32.64% - - 36.60% - - 14.02% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 321,682 331,237 248,794 189,967 233,760 229,993 225,999 26.61%
NOSH 141,710 142,774 94,959 94,983 95,024 95,038 94,957 30.68%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.88% 4.70% 13.42% 9.86% 9.55% 9.44% 20.16% -
ROE 6.75% 3.29% 9.97% 9.11% 6.62% 6.43% 14.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 127.39 122.66 194.78 184.69 170.41 164.75 176.87 -19.69%
EPS 15.32 7.64 26.13 18.21 16.28 15.56 35.66 -43.15%
DPS 5.00 0.00 0.00 6.67 0.00 0.00 5.00 0.00%
NAPS 2.27 2.32 2.62 2.00 2.46 2.42 2.38 -3.11%
Adjusted Per Share Value based on latest NOSH - 94,937
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 20.23 19.63 20.73 19.66 18.15 17.55 18.82 4.94%
EPS 2.43 1.22 2.78 1.94 1.73 1.66 3.79 -25.70%
DPS 0.79 0.00 0.00 0.71 0.00 0.00 0.53 30.58%
NAPS 0.3605 0.3712 0.2788 0.2129 0.262 0.2578 0.2533 26.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.89 1.77 1.56 2.19 2.06 2.06 2.23 -
P/RPS 1.48 1.44 0.80 1.19 1.21 1.25 1.26 11.35%
P/EPS 12.34 23.17 5.97 12.02 12.65 13.24 6.25 57.57%
EY 8.11 4.32 16.75 8.32 7.90 7.55 15.99 -36.48%
DY 2.65 0.00 0.00 3.04 0.00 0.00 2.24 11.89%
P/NAPS 0.83 0.76 0.60 1.10 0.84 0.85 0.94 -7.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 20/11/06 30/05/06 28/02/06 14/12/05 26/08/05 28/04/05 26/04/05 -
Price 2.50 1.92 1.87 1.52 2.03 2.03 2.04 -
P/RPS 1.96 1.57 0.96 0.82 1.19 1.23 1.15 42.82%
P/EPS 16.32 25.13 7.16 8.35 12.47 13.05 5.72 101.55%
EY 6.13 3.98 13.97 11.98 8.02 7.67 17.48 -50.36%
DY 2.00 0.00 0.00 4.39 0.00 0.00 2.45 -12.68%
P/NAPS 1.10 0.83 0.71 0.76 0.83 0.84 0.86 17.88%

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