[SOP] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.57%
YoY- 51.71%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,136,965 1,053,338 953,936 728,158 687,424 605,136 580,416 56.49%
PBT 397,526 389,424 326,216 222,135 203,500 158,932 141,148 99.30%
Tax -103,278 -111,890 -243,904 -57,853 -54,089 -44,082 -42,860 79.64%
NP 294,248 277,534 82,312 164,282 149,410 114,850 98,288 107.58%
-
NP to SH 295,654 279,660 247,576 151,514 137,028 106,732 94,708 113.45%
-
Tax Rate 25.98% 28.73% 74.77% 26.04% 26.58% 27.74% 30.37% -
Total Cost 842,717 775,804 871,624 563,876 538,013 490,286 482,128 45.05%
-
Net Worth 1,163,079 1,099,459 1,033,898 970,589 926,821 883,713 853,573 22.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 17,294 25,971 - - - 19,304 - -
Div Payout % 5.85% 9.29% - - - 18.09% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,163,079 1,099,459 1,033,898 970,589 926,821 883,713 853,573 22.88%
NOSH 432,371 432,858 432,593 429,464 429,084 428,987 428,931 0.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.88% 26.35% 8.63% 22.56% 21.73% 18.98% 16.93% -
ROE 25.42% 25.44% 23.95% 15.61% 14.78% 12.08% 11.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 262.96 243.34 220.52 169.55 160.21 141.06 135.32 55.65%
EPS 61.68 57.52 51.36 35.30 31.88 24.88 22.08 98.22%
DPS 4.00 6.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 2.69 2.54 2.39 2.26 2.16 2.06 1.99 22.23%
Adjusted Per Share Value based on latest NOSH - 430,319
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 127.42 118.05 106.91 81.60 77.04 67.82 65.05 56.48%
EPS 33.13 31.34 27.75 16.98 15.36 11.96 10.61 113.48%
DPS 1.94 2.91 0.00 0.00 0.00 2.16 0.00 -
NAPS 1.3035 1.2322 1.1587 1.0877 1.0387 0.9904 0.9566 22.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.00 3.76 3.50 3.87 2.81 2.65 2.98 -
P/RPS 1.52 1.55 1.59 2.28 1.75 1.88 2.20 -21.82%
P/EPS 5.85 5.82 6.12 10.97 8.80 10.65 13.50 -42.70%
EY 17.09 17.18 16.35 9.12 11.36 9.39 7.41 74.47%
DY 1.00 1.60 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 1.49 1.48 1.46 1.71 1.30 1.29 1.50 -0.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 12/05/11 25/02/11 24/11/10 27/08/10 27/05/10 -
Price 4.75 4.19 3.48 3.68 3.23 2.72 2.41 -
P/RPS 1.81 1.72 1.58 2.17 2.02 1.93 1.78 1.11%
P/EPS 6.95 6.49 6.08 10.43 10.11 10.93 10.91 -25.94%
EY 14.40 15.42 16.45 9.59 9.89 9.15 9.16 35.16%
DY 0.84 1.43 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 1.77 1.65 1.46 1.63 1.50 1.32 1.21 28.83%

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