[SOP] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -6.61%
YoY- 97.7%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 3,358,534 3,617,440 4,911,725 4,731,580 4,667,752 4,384,700 4,416,122 -16.72%
PBT 113,474 151,128 359,712 369,737 392,108 410,324 195,960 -30.59%
Tax -31,254 -37,636 -101,502 -96,716 -101,258 -119,832 -53,672 -30.33%
NP 82,220 113,492 258,210 273,021 290,850 290,492 142,288 -30.69%
-
NP to SH 73,204 104,288 239,253 253,277 271,190 267,700 132,196 -32.63%
-
Tax Rate 27.54% 24.90% 28.22% 26.16% 25.82% 29.20% 27.39% -
Total Cost 3,276,314 3,503,948 4,653,515 4,458,558 4,376,902 4,094,208 4,273,834 -16.27%
-
Net Worth 2,146,486 2,134,979 2,094,605 2,042,804 2,008,814 1,944,380 1,527,563 25.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,146,486 2,134,979 2,094,605 2,042,804 2,008,814 1,944,380 1,527,563 25.53%
NOSH 570,874 570,869 570,737 570,615 570,686 570,199 570,111 0.08%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.45% 3.14% 5.26% 5.77% 6.23% 6.63% 3.22% -
ROE 3.41% 4.88% 11.42% 12.40% 13.50% 13.77% 8.65% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 588.31 633.69 860.59 829.21 817.92 768.98 951.13 -27.46%
EPS 12.82 18.28 41.92 44.39 47.52 46.92 28.05 -40.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 3.74 3.67 3.58 3.52 3.41 3.29 9.33%
Adjusted Per Share Value based on latest NOSH - 571,039
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 376.25 405.25 550.25 530.07 522.92 491.21 494.73 -16.72%
EPS 8.20 11.68 26.80 28.37 30.38 29.99 14.81 -32.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4047 2.3918 2.3465 2.2885 2.2504 2.1782 1.7113 25.53%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.15 3.70 3.90 4.00 3.56 3.64 3.68 -
P/RPS 0.54 0.58 0.45 0.48 0.44 0.47 0.39 24.30%
P/EPS 24.56 20.25 9.30 9.01 7.49 7.75 12.93 53.55%
EY 4.07 4.94 10.75 11.10 13.35 12.90 7.74 -34.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.99 1.06 1.12 1.01 1.07 1.12 -17.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 23/05/18 28/02/18 29/11/17 25/08/17 29/05/17 27/02/17 -
Price 3.01 3.45 3.72 4.16 3.59 3.60 3.72 -
P/RPS 0.51 0.54 0.43 0.50 0.44 0.47 0.39 19.64%
P/EPS 23.47 18.88 8.87 9.37 7.55 7.67 13.07 47.89%
EY 4.26 5.30 11.27 10.67 13.24 13.04 7.65 -32.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 1.01 1.16 1.02 1.06 1.13 -20.61%

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