[SOP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 32.04%
YoY- 65.7%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 297,692 243,500 221,482 203,445 180,518 175,124 184,963 37.45%
PBT 80,040 55,112 39,558 35,388 29,196 17,364 31,875 85.05%
Tax -15,056 -10,864 -5,736 -8,406 -9,554 -9,136 -7,062 65.87%
NP 64,984 44,248 33,822 26,981 19,642 8,228 24,813 90.33%
-
NP to SH 59,620 42,320 34,786 28,665 21,710 10,908 24,813 79.68%
-
Tax Rate 18.81% 19.71% 14.50% 23.75% 32.72% 52.61% 22.16% -
Total Cost 232,708 199,252 187,660 176,464 160,876 166,896 160,150 28.37%
-
Net Worth 377,431 357,413 346,749 333,703 321,682 331,237 248,794 32.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,552 4,733 7,085 - - -
Div Payout % - - 10.21% 16.51% 32.64% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 377,431 357,413 346,749 333,703 321,682 331,237 248,794 32.12%
NOSH 142,427 142,395 142,110 142,001 141,710 142,774 94,959 31.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.83% 18.17% 15.27% 13.26% 10.88% 4.70% 13.42% -
ROE 15.80% 11.84% 10.03% 8.59% 6.75% 3.29% 9.97% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 209.01 171.00 155.85 143.27 127.39 122.66 194.78 4.82%
EPS 41.86 29.72 24.26 20.19 15.32 7.64 26.13 37.02%
DPS 0.00 0.00 2.50 3.33 5.00 0.00 0.00 -
NAPS 2.65 2.51 2.44 2.35 2.27 2.32 2.62 0.76%
Adjusted Per Share Value based on latest NOSH - 139,424
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.38 27.30 24.83 22.81 20.24 19.64 20.74 37.45%
EPS 6.68 4.75 3.90 3.21 2.43 1.22 2.78 79.68%
DPS 0.00 0.00 0.40 0.53 0.79 0.00 0.00 -
NAPS 0.4232 0.4008 0.3888 0.3742 0.3607 0.3714 0.279 32.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.78 3.68 2.98 2.10 1.89 1.77 1.56 -
P/RPS 1.81 2.15 1.91 1.47 1.48 1.44 0.80 72.60%
P/EPS 9.03 12.38 12.17 10.40 12.34 23.17 5.97 31.86%
EY 11.07 8.08 8.21 9.61 8.11 4.32 16.75 -24.18%
DY 0.00 0.00 0.84 1.59 2.65 0.00 0.00 -
P/NAPS 1.43 1.47 1.22 0.89 0.83 0.76 0.60 78.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 -
Price 3.80 3.58 3.76 2.50 2.50 1.92 1.87 -
P/RPS 1.82 2.09 2.41 1.74 1.96 1.57 0.96 53.35%
P/EPS 9.08 12.05 15.36 12.38 16.32 25.13 7.16 17.21%
EY 11.02 8.30 6.51 8.07 6.13 3.98 13.97 -14.66%
DY 0.00 0.00 0.66 1.33 2.00 0.00 0.00 -
P/NAPS 1.43 1.43 1.54 1.06 1.10 0.83 0.71 59.68%

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