[SOP] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 24.97%
YoY- 214.16%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 749,328 708,186 663,860 439,482 362,276 297,692 243,500 111.13%
PBT 257,085 259,640 253,188 151,370 116,970 80,040 55,112 178.39%
Tax -69,669 -67,416 -64,948 -34,198 -22,844 -15,056 -10,864 244.00%
NP 187,416 192,224 188,240 117,172 94,126 64,984 44,248 161.09%
-
NP to SH 170,396 175,422 174,240 109,285 87,448 59,620 42,320 152.44%
-
Tax Rate 27.10% 25.97% 25.65% 22.59% 19.53% 18.81% 19.71% -
Total Cost 561,912 515,962 475,620 322,310 268,149 232,708 199,252 99.23%
-
Net Worth 633,177 586,388 509,940 451,957 406,701 377,431 357,413 46.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 24,977 - 27,278 7,151 9,513 - - -
Div Payout % 14.66% - 15.66% 6.54% 10.88% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 633,177 586,388 509,940 451,957 406,701 377,431 357,413 46.25%
NOSH 374,661 176,623 153,596 143,024 142,702 142,427 142,395 90.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.01% 27.14% 28.36% 26.66% 25.98% 21.83% 18.17% -
ROE 26.91% 29.92% 34.17% 24.18% 21.50% 15.80% 11.84% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 200.00 400.96 432.21 307.28 253.87 209.01 171.00 10.97%
EPS 45.48 99.32 113.44 76.41 61.28 41.86 29.72 32.69%
DPS 6.67 0.00 17.76 5.00 6.67 0.00 0.00 -
NAPS 1.69 3.32 3.32 3.16 2.85 2.65 2.51 -23.12%
Adjusted Per Share Value based on latest NOSH - 142,527
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.95 79.34 74.37 49.23 40.58 33.35 27.28 111.13%
EPS 19.09 19.65 19.52 12.24 9.80 6.68 4.74 152.49%
DPS 2.80 0.00 3.06 0.80 1.07 0.00 0.00 -
NAPS 0.7093 0.6569 0.5713 0.5063 0.4556 0.4228 0.4004 46.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.66 3.12 2.85 3.05 4.02 3.78 3.68 -
P/RPS 1.33 0.78 0.66 0.99 1.58 1.81 2.15 -27.33%
P/EPS 5.85 3.14 2.51 3.99 6.56 9.03 12.38 -39.24%
EY 17.10 31.83 39.80 25.05 15.24 11.07 8.08 64.61%
DY 2.51 0.00 6.23 1.64 1.66 0.00 0.00 -
P/NAPS 1.57 0.94 0.86 0.97 1.41 1.43 1.47 4.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 -
Price 2.06 5.35 3.03 2.97 5.60 3.80 3.58 -
P/RPS 1.03 1.33 0.70 0.97 2.21 1.82 2.09 -37.52%
P/EPS 4.53 5.39 2.67 3.89 9.14 9.08 12.05 -47.81%
EY 22.08 18.56 37.44 25.73 10.94 11.02 8.30 91.64%
DY 3.24 0.00 5.86 1.68 1.19 0.00 0.00 -
P/NAPS 1.22 1.61 0.91 0.94 1.96 1.43 1.43 -10.02%

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