[SOP] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -5.54%
YoY- 80.98%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,399,478 3,358,534 3,617,440 4,911,725 4,731,580 4,667,752 4,384,700 -15.59%
PBT 116,598 113,474 151,128 359,712 369,737 392,108 410,324 -56.74%
Tax -36,108 -31,254 -37,636 -101,502 -96,716 -101,258 -119,832 -55.02%
NP 80,490 82,220 113,492 258,210 273,021 290,850 290,492 -57.46%
-
NP to SH 72,444 73,204 104,288 239,253 253,277 271,190 267,700 -58.12%
-
Tax Rate 30.97% 27.54% 24.90% 28.22% 26.16% 25.82% 29.20% -
Total Cost 3,318,988 3,276,314 3,503,948 4,653,515 4,458,558 4,376,902 4,094,208 -13.04%
-
Net Worth 2,135,069 2,146,486 2,134,979 2,094,605 2,042,804 2,008,814 1,944,380 6.42%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,135,069 2,146,486 2,134,979 2,094,605 2,042,804 2,008,814 1,944,380 6.42%
NOSH 570,874 570,874 570,869 570,737 570,615 570,686 570,199 0.07%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.37% 2.45% 3.14% 5.26% 5.77% 6.23% 6.63% -
ROE 3.39% 3.41% 4.88% 11.42% 12.40% 13.50% 13.77% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 595.49 588.31 633.69 860.59 829.21 817.92 768.98 -15.65%
EPS 12.69 12.82 18.28 41.92 44.39 47.52 46.92 -58.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.76 3.74 3.67 3.58 3.52 3.41 6.34%
Adjusted Per Share Value based on latest NOSH - 570,543
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 380.84 376.25 405.25 550.25 530.07 522.92 491.21 -15.59%
EPS 8.12 8.20 11.68 26.80 28.37 30.38 29.99 -58.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3919 2.4047 2.3918 2.3465 2.2885 2.2504 2.1782 6.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.78 3.15 3.70 3.90 4.00 3.56 3.64 -
P/RPS 0.47 0.54 0.58 0.45 0.48 0.44 0.47 0.00%
P/EPS 21.91 24.56 20.25 9.30 9.01 7.49 7.75 99.81%
EY 4.56 4.07 4.94 10.75 11.10 13.35 12.90 -49.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.99 1.06 1.12 1.01 1.07 -21.77%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 23/05/18 28/02/18 29/11/17 25/08/17 29/05/17 -
Price 2.45 3.01 3.45 3.72 4.16 3.59 3.60 -
P/RPS 0.41 0.51 0.54 0.43 0.50 0.44 0.47 -8.69%
P/EPS 19.31 23.47 18.88 8.87 9.37 7.55 7.67 84.96%
EY 5.18 4.26 5.30 11.27 10.67 13.24 13.04 -45.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.92 1.01 1.16 1.02 1.06 -27.06%

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