[SOP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 46.68%
YoY- 205.07%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 708,186 663,860 439,482 362,276 297,692 243,500 221,482 117.19%
PBT 259,640 253,188 151,370 116,970 80,040 55,112 39,558 250.95%
Tax -67,416 -64,948 -34,198 -22,844 -15,056 -10,864 -5,736 417.71%
NP 192,224 188,240 117,172 94,126 64,984 44,248 33,822 218.81%
-
NP to SH 175,422 174,240 109,285 87,448 59,620 42,320 34,786 194.36%
-
Tax Rate 25.97% 25.65% 22.59% 19.53% 18.81% 19.71% 14.50% -
Total Cost 515,962 475,620 322,310 268,149 232,708 199,252 187,660 96.38%
-
Net Worth 586,388 509,940 451,957 406,701 377,431 357,413 346,749 41.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 27,278 7,151 9,513 - - 3,552 -
Div Payout % - 15.66% 6.54% 10.88% - - 10.21% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 586,388 509,940 451,957 406,701 377,431 357,413 346,749 41.98%
NOSH 176,623 153,596 143,024 142,702 142,427 142,395 142,110 15.61%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 27.14% 28.36% 26.66% 25.98% 21.83% 18.17% 15.27% -
ROE 29.92% 34.17% 24.18% 21.50% 15.80% 11.84% 10.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 400.96 432.21 307.28 253.87 209.01 171.00 155.85 87.86%
EPS 99.32 113.44 76.41 61.28 41.86 29.72 24.26 156.13%
DPS 0.00 17.76 5.00 6.67 0.00 0.00 2.50 -
NAPS 3.32 3.32 3.16 2.85 2.65 2.51 2.44 22.81%
Adjusted Per Share Value based on latest NOSH - 143,121
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.41 74.44 49.28 40.62 33.38 27.30 24.83 117.22%
EPS 19.67 19.54 12.25 9.81 6.68 4.75 3.90 194.38%
DPS 0.00 3.06 0.80 1.07 0.00 0.00 0.40 -
NAPS 0.6575 0.5718 0.5068 0.456 0.4232 0.4008 0.3888 41.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.12 2.85 3.05 4.02 3.78 3.68 2.98 -
P/RPS 0.78 0.66 0.99 1.58 1.81 2.15 1.91 -44.98%
P/EPS 3.14 2.51 3.99 6.56 9.03 12.38 12.17 -59.50%
EY 31.83 39.80 25.05 15.24 11.07 8.08 8.21 146.99%
DY 0.00 6.23 1.64 1.66 0.00 0.00 0.84 -
P/NAPS 0.94 0.86 0.97 1.41 1.43 1.47 1.22 -15.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 -
Price 5.35 3.03 2.97 5.60 3.80 3.58 3.76 -
P/RPS 1.33 0.70 0.97 2.21 1.82 2.09 2.41 -32.74%
P/EPS 5.39 2.67 3.89 9.14 9.08 12.05 15.36 -50.28%
EY 18.56 37.44 25.73 10.94 11.02 8.30 6.51 101.19%
DY 0.00 5.86 1.68 1.19 0.00 0.00 0.66 -
P/NAPS 1.61 0.91 0.94 1.96 1.43 1.43 1.54 3.01%

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