[SOP] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 9.32%
YoY- 135.12%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 4,667,752 4,384,700 4,416,122 4,165,382 3,978,612 4,142,836 3,642,385 17.99%
PBT 392,108 410,324 195,960 183,484 152,498 126,512 120,781 119.40%
Tax -101,258 -119,832 -53,672 -47,801 -34,672 -30,580 -32,464 113.62%
NP 290,850 290,492 142,288 135,682 117,826 95,932 88,317 121.51%
-
NP to SH 271,190 267,700 132,196 128,110 117,184 100,128 84,938 116.98%
-
Tax Rate 25.82% 29.20% 27.39% 26.05% 22.74% 24.17% 26.88% -
Total Cost 4,376,902 4,094,208 4,273,834 4,029,700 3,860,786 4,046,904 3,554,068 14.90%
-
Net Worth 2,008,814 1,944,380 1,527,563 1,479,218 1,467,009 1,417,155 1,389,974 27.85%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,008,814 1,944,380 1,527,563 1,479,218 1,467,009 1,417,155 1,389,974 27.85%
NOSH 570,686 570,199 570,111 441,557 441,870 441,481 439,865 18.97%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.23% 6.63% 3.22% 3.26% 2.96% 2.32% 2.42% -
ROE 13.50% 13.77% 8.65% 8.66% 7.99% 7.07% 6.11% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 817.92 768.98 951.13 943.34 900.40 938.39 828.07 -0.81%
EPS 47.52 46.92 28.05 29.01 26.52 22.68 19.31 82.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.41 3.29 3.35 3.32 3.21 3.16 7.46%
Adjusted Per Share Value based on latest NOSH - 442,110
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 522.92 491.21 494.73 466.64 445.72 464.11 408.05 17.99%
EPS 30.38 29.99 14.81 14.35 13.13 11.22 9.52 116.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2504 2.1782 1.7113 1.6571 1.6435 1.5876 1.5572 27.85%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.56 3.64 3.68 3.75 4.00 4.62 4.38 -
P/RPS 0.44 0.47 0.39 0.40 0.44 0.49 0.53 -11.67%
P/EPS 7.49 7.75 12.93 12.93 15.08 20.37 22.68 -52.25%
EY 13.35 12.90 7.74 7.74 6.63 4.91 4.41 109.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 1.12 1.12 1.20 1.44 1.39 -19.19%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 29/05/17 27/02/17 30/11/16 29/08/16 27/04/16 26/02/16 -
Price 3.59 3.60 3.72 3.74 3.66 4.38 4.30 -
P/RPS 0.44 0.47 0.39 0.40 0.41 0.47 0.52 -10.54%
P/EPS 7.55 7.67 13.07 12.89 13.80 19.31 22.27 -51.41%
EY 13.24 13.04 7.65 7.76 7.25 5.18 4.49 105.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 1.13 1.12 1.10 1.36 1.36 -17.46%

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