[SOP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 28.39%
YoY- 55.18%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,053,338 953,936 728,158 687,424 605,136 580,416 533,304 57.61%
PBT 389,424 326,216 222,135 203,500 158,932 141,148 134,659 103.37%
Tax -111,890 -243,904 -57,853 -54,089 -44,082 -42,860 -28,122 151.72%
NP 277,534 82,312 164,282 149,410 114,850 98,288 106,537 89.65%
-
NP to SH 279,660 247,576 151,514 137,028 106,732 94,708 99,869 99.04%
-
Tax Rate 28.73% 74.77% 26.04% 26.58% 27.74% 30.37% 20.88% -
Total Cost 775,804 871,624 563,876 538,013 490,286 482,128 426,767 49.11%
-
Net Worth 1,099,459 1,033,898 970,589 926,821 883,713 853,573 824,878 21.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 25,971 - - - 19,304 - - -
Div Payout % 9.29% - - - 18.09% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,099,459 1,033,898 970,589 926,821 883,713 853,573 824,878 21.17%
NOSH 432,858 432,593 429,464 429,084 428,987 428,931 427,398 0.85%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 26.35% 8.63% 22.56% 21.73% 18.98% 16.93% 19.98% -
ROE 25.44% 23.95% 15.61% 14.78% 12.08% 11.10% 12.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 243.34 220.52 169.55 160.21 141.06 135.32 124.78 56.28%
EPS 57.52 51.36 35.30 31.88 24.88 22.08 23.34 82.75%
DPS 6.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 2.54 2.39 2.26 2.16 2.06 1.99 1.93 20.15%
Adjusted Per Share Value based on latest NOSH - 429,563
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 118.11 106.96 81.65 77.08 67.85 65.08 59.80 57.61%
EPS 31.36 27.76 16.99 15.36 11.97 10.62 11.20 99.03%
DPS 2.91 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 1.2328 1.1593 1.0883 1.0392 0.9909 0.9571 0.9249 21.17%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.76 3.50 3.87 2.81 2.65 2.98 2.83 -
P/RPS 1.55 1.59 2.28 1.75 1.88 2.20 2.27 -22.51%
P/EPS 5.82 6.12 10.97 8.80 10.65 13.50 12.11 -38.72%
EY 17.18 16.35 9.12 11.36 9.39 7.41 8.26 63.15%
DY 1.60 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 1.48 1.46 1.71 1.30 1.29 1.50 1.47 0.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 12/05/11 25/02/11 24/11/10 27/08/10 27/05/10 25/02/10 -
Price 4.19 3.48 3.68 3.23 2.72 2.41 2.70 -
P/RPS 1.72 1.58 2.17 2.02 1.93 1.78 2.16 -14.12%
P/EPS 6.49 6.08 10.43 10.11 10.93 10.91 11.55 -31.97%
EY 15.42 16.45 9.59 9.89 9.15 9.16 8.65 47.17%
DY 1.43 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 1.65 1.46 1.63 1.50 1.32 1.21 1.40 11.60%

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