[SOP] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 64.56%
YoY- 46.51%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,585,370 2,288,288 2,072,336 2,915,335 2,731,436 2,664,530 2,968,260 -8.77%
PBT 339,653 295,646 385,236 127,157 72,733 22,606 39,608 317.31%
Tax -83,214 -64,972 -88,004 -35,077 -17,908 -5,576 -9,096 335.65%
NP 256,438 230,674 297,232 92,080 54,825 17,030 30,512 311.77%
-
NP to SH 244,506 219,090 284,808 89,813 54,577 20,048 33,388 275.74%
-
Tax Rate 24.50% 21.98% 22.84% 27.59% 24.62% 24.67% 22.97% -
Total Cost 2,328,932 2,057,614 1,775,104 2,823,255 2,676,610 2,647,500 2,937,748 -14.30%
-
Net Worth 2,357,994 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 6.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 28,543 - 57,087 - -
Div Payout % - - - 31.78% - 284.75% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,357,994 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 6.25%
NOSH 570,943 570,913 570,911 570,876 570,874 570,874 570,874 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.92% 10.08% 14.34% 3.16% 2.01% 0.64% 1.03% -
ROE 10.37% 9.48% 12.53% 4.08% 2.54% 0.93% 1.55% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 452.82 400.81 362.99 510.68 478.47 466.75 519.95 -8.78%
EPS 42.83 38.38 49.88 15.73 9.56 3.52 5.84 276.10%
DPS 0.00 0.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 4.13 4.05 3.98 3.86 3.77 3.77 3.77 6.25%
Adjusted Per Share Value based on latest NOSH - 570,876
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 290.02 256.70 232.47 327.04 306.41 298.90 332.98 -8.77%
EPS 27.43 24.58 31.95 10.08 6.12 2.25 3.75 275.45%
DPS 0.00 0.00 0.00 3.20 0.00 6.40 0.00 -
NAPS 2.6452 2.5938 2.5489 2.4719 2.4143 2.4143 2.4143 6.26%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.56 2.98 2.39 4.10 2.08 2.40 2.47 -
P/RPS 0.79 0.74 0.66 0.80 0.43 0.51 0.48 39.27%
P/EPS 8.31 7.77 4.79 26.06 21.76 68.34 42.23 -66.06%
EY 12.03 12.88 20.87 3.84 4.60 1.46 2.37 194.48%
DY 0.00 0.00 0.00 1.22 0.00 4.17 0.00 -
P/NAPS 0.86 0.74 0.60 1.06 0.55 0.64 0.66 19.24%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 22/05/20 28/02/20 28/11/19 23/08/19 21/05/19 -
Price 3.96 3.73 2.85 3.26 3.08 2.05 2.37 -
P/RPS 0.87 0.93 0.79 0.64 0.64 0.44 0.46 52.75%
P/EPS 9.25 9.72 5.71 20.72 32.22 58.37 40.52 -62.54%
EY 10.81 10.29 17.50 4.83 3.10 1.71 2.47 166.84%
DY 0.00 0.00 0.00 1.53 0.00 4.88 0.00 -
P/NAPS 0.96 0.92 0.72 0.84 0.82 0.54 0.63 32.31%

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