[SOP] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 34.75%
YoY- 99.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 104,931 98,168 78,074 70,596 66,228 61,030 49,788 64.15%
PBT 53,192 58,798 61,510 26,772 18,714 15,772 10,670 190.97%
Tax -10,147 -10,625 -8,188 -7,632 -4,510 -6,626 -4,228 78.96%
NP 43,045 48,173 53,322 19,140 14,204 9,145 6,442 253.53%
-
NP to SH 43,045 48,173 53,322 19,140 14,204 9,145 6,442 253.53%
-
Tax Rate 19.08% 18.07% 13.31% 28.51% 24.10% 42.01% 39.63% -
Total Cost 61,886 49,994 24,752 51,456 52,024 51,885 43,346 26.71%
-
Net Worth 196,695 202,305 194,709 173,741 157,590 164,350 160,574 14.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,751 - - - - - - -
Div Payout % 11.04% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 196,695 202,305 194,709 173,741 157,590 164,350 160,574 14.44%
NOSH 95,022 94,978 94,980 94,940 94,933 95,000 95,014 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 41.02% 49.07% 68.30% 27.11% 21.45% 14.98% 12.94% -
ROE 21.88% 23.81% 27.39% 11.02% 9.01% 5.56% 4.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 110.43 103.36 82.20 74.36 69.76 64.24 52.40 64.15%
EPS 45.30 50.72 56.14 20.16 15.00 9.63 6.78 253.51%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.13 2.05 1.83 1.66 1.73 1.69 14.43%
Adjusted Per Share Value based on latest NOSH - 94,940
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.76 11.00 8.75 7.91 7.42 6.84 5.58 64.15%
EPS 4.82 5.40 5.97 2.14 1.59 1.02 0.72 253.97%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.2266 0.2181 0.1946 0.1765 0.1841 0.1799 14.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.03 1.92 1.95 1.90 0.00 0.00 0.00 -
P/RPS 1.84 1.86 2.37 2.56 0.00 0.00 0.00 -
P/EPS 4.48 3.79 3.47 9.42 0.00 0.00 0.00 -
EY 22.32 26.42 28.79 10.61 0.00 0.00 0.00 -
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 0.95 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 -
Price 2.31 2.00 1.93 1.90 1.90 0.00 0.00 -
P/RPS 2.09 1.94 2.35 2.56 2.72 0.00 0.00 -
P/EPS 5.10 3.94 3.44 9.42 12.70 0.00 0.00 -
EY 19.61 25.36 29.09 10.61 7.87 0.00 0.00 -
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.94 0.94 1.04 1.14 0.00 0.00 -

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