[SOP] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 20.96%
YoY- -60.57%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,978,612 4,142,836 3,642,385 3,120,437 2,790,910 2,523,492 2,874,718 24.21%
PBT 152,498 126,512 120,781 81,474 65,146 31,956 160,136 -3.20%
Tax -34,672 -30,580 -32,464 -23,301 -17,918 -11,328 -36,737 -3.78%
NP 117,826 95,932 88,317 58,173 47,228 20,628 123,399 -3.03%
-
NP to SH 117,184 100,128 84,938 54,486 45,046 21,800 115,409 1.02%
-
Tax Rate 22.74% 24.17% 26.88% 28.60% 27.50% 35.45% 22.94% -
Total Cost 3,860,786 4,046,904 3,554,068 3,062,264 2,743,682 2,502,864 2,751,319 25.36%
-
Net Worth 1,467,009 1,417,155 1,389,974 1,346,037 1,350,500 1,331,733 1,330,438 6.73%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,467,009 1,417,155 1,389,974 1,346,037 1,350,500 1,331,733 1,330,438 6.73%
NOSH 441,870 441,481 439,865 439,881 439,902 439,516 439,088 0.42%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.96% 2.32% 2.42% 1.86% 1.69% 0.82% 4.29% -
ROE 7.99% 7.07% 6.11% 4.05% 3.34% 1.64% 8.67% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 900.40 938.39 828.07 709.38 634.44 574.15 654.70 23.69%
EPS 26.52 22.68 19.31 12.39 10.24 4.96 26.29 0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.21 3.16 3.06 3.07 3.03 3.03 6.28%
Adjusted Per Share Value based on latest NOSH - 439,856
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 446.12 464.54 408.42 349.89 312.94 282.96 322.34 24.21%
EPS 13.14 11.23 9.52 6.11 5.05 2.44 12.94 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.645 1.5891 1.5586 1.5093 1.5143 1.4933 1.4918 6.74%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 4.00 4.62 4.38 4.75 4.66 5.09 5.16 -
P/RPS 0.44 0.49 0.53 0.67 0.73 0.89 0.79 -32.33%
P/EPS 15.08 20.37 22.68 38.35 45.51 102.62 19.63 -16.13%
EY 6.63 4.91 4.41 2.61 2.20 0.97 5.09 19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.44 1.39 1.55 1.52 1.68 1.70 -20.73%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/04/16 26/02/16 27/11/15 02/09/15 15/05/15 27/02/15 -
Price 3.66 4.38 4.30 4.65 3.80 4.46 5.55 -
P/RPS 0.41 0.47 0.52 0.66 0.60 0.78 0.85 -38.52%
P/EPS 13.80 19.31 22.27 37.54 37.11 89.92 21.12 -24.72%
EY 7.25 5.18 4.49 2.66 2.69 1.11 4.74 32.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.36 1.36 1.52 1.24 1.47 1.83 -28.79%

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