[SOP] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 172.23%
YoY- -24.66%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,288,288 2,072,336 2,915,335 2,731,436 2,664,530 2,968,260 3,532,890 -25.15%
PBT 295,646 385,236 127,157 72,733 22,606 39,608 107,051 96.96%
Tax -64,972 -88,004 -35,077 -17,908 -5,576 -9,096 -40,346 37.42%
NP 230,674 297,232 92,080 54,825 17,030 30,512 66,705 128.85%
-
NP to SH 219,090 284,808 89,813 54,577 20,048 33,388 61,300 133.94%
-
Tax Rate 21.98% 22.84% 27.59% 24.62% 24.67% 22.97% 37.69% -
Total Cost 2,057,614 1,775,104 2,823,255 2,676,610 2,647,500 2,937,748 3,466,185 -29.38%
-
Net Worth 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 5.27%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 28,543 - 57,087 - 34,252 -
Div Payout % - - 31.78% - 284.75% - 55.88% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 5.27%
NOSH 570,913 570,911 570,876 570,874 570,874 570,874 570,874 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.08% 14.34% 3.16% 2.01% 0.64% 1.03% 1.89% -
ROE 9.48% 12.53% 4.08% 2.54% 0.93% 1.55% 2.86% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 400.81 362.99 510.68 478.47 466.75 519.95 618.86 -25.16%
EPS 38.38 49.88 15.73 9.56 3.52 5.84 10.74 133.92%
DPS 0.00 0.00 5.00 0.00 10.00 0.00 6.00 -
NAPS 4.05 3.98 3.86 3.77 3.77 3.77 3.75 5.26%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 256.35 232.16 326.60 306.00 298.50 332.53 395.78 -25.15%
EPS 24.54 31.91 10.06 6.11 2.25 3.74 6.87 133.85%
DPS 0.00 0.00 3.20 0.00 6.40 0.00 3.84 -
NAPS 2.5903 2.5455 2.4686 2.4111 2.4111 2.4111 2.3983 5.27%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.98 2.39 4.10 2.08 2.40 2.47 2.10 -
P/RPS 0.74 0.66 0.80 0.43 0.51 0.48 0.34 68.02%
P/EPS 7.77 4.79 26.06 21.76 68.34 42.23 19.56 -45.99%
EY 12.88 20.87 3.84 4.60 1.46 2.37 5.11 85.31%
DY 0.00 0.00 1.22 0.00 4.17 0.00 2.86 -
P/NAPS 0.74 0.60 1.06 0.55 0.64 0.66 0.56 20.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 22/05/20 28/02/20 28/11/19 23/08/19 21/05/19 28/02/19 -
Price 3.73 2.85 3.26 3.08 2.05 2.37 2.54 -
P/RPS 0.93 0.79 0.64 0.64 0.44 0.46 0.41 72.72%
P/EPS 9.72 5.71 20.72 32.22 58.37 40.52 23.65 -44.75%
EY 10.29 17.50 4.83 3.10 1.71 2.47 4.23 80.97%
DY 0.00 0.00 1.53 0.00 4.88 0.00 2.36 -
P/NAPS 0.92 0.72 0.84 0.82 0.54 0.63 0.68 22.34%

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