[SOP] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -56.33%
YoY- -45.18%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 184,963 175,422 161,934 156,572 167,954 152,473 147,916 16.02%
PBT 31,875 30,321 25,680 23,340 47,403 42,976 42,196 -17.01%
Tax -7,062 -13,021 -10,210 -8,552 -13,541 -13,641 -12,816 -32.71%
NP 24,813 17,300 15,470 14,788 33,862 29,334 29,380 -10.62%
-
NP to SH 24,813 17,300 15,470 14,788 33,862 29,334 29,380 -10.62%
-
Tax Rate 22.16% 42.94% 39.76% 36.64% 28.57% 31.74% 30.37% -
Total Cost 160,150 158,122 146,464 141,784 134,092 123,138 118,536 22.14%
-
Net Worth 248,794 189,967 233,760 229,993 225,999 214,597 211,756 11.31%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 6,332 - - 4,747 6,330 - -
Div Payout % - 36.60% - - 14.02% 21.58% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 248,794 189,967 233,760 229,993 225,999 214,597 211,756 11.31%
NOSH 94,959 94,983 95,024 95,038 94,957 94,954 94,957 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.42% 9.86% 9.55% 9.44% 20.16% 19.24% 19.86% -
ROE 9.97% 9.11% 6.62% 6.43% 14.98% 13.67% 13.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 194.78 184.69 170.41 164.75 176.87 160.57 155.77 16.01%
EPS 26.13 18.21 16.28 15.56 35.66 30.89 30.94 -10.62%
DPS 0.00 6.67 0.00 0.00 5.00 6.67 0.00 -
NAPS 2.62 2.00 2.46 2.42 2.38 2.26 2.23 11.31%
Adjusted Per Share Value based on latest NOSH - 95,038
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.74 19.67 18.16 17.56 18.83 17.10 16.59 16.00%
EPS 2.78 1.94 1.73 1.66 3.80 3.29 3.29 -10.59%
DPS 0.00 0.71 0.00 0.00 0.53 0.71 0.00 -
NAPS 0.279 0.213 0.2621 0.2579 0.2534 0.2406 0.2374 11.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.56 2.19 2.06 2.06 2.23 2.22 2.31 -
P/RPS 0.80 1.19 1.21 1.25 1.26 1.38 1.48 -33.56%
P/EPS 5.97 12.02 12.65 13.24 6.25 7.19 7.47 -13.84%
EY 16.75 8.32 7.90 7.55 15.99 13.92 13.39 16.05%
DY 0.00 3.04 0.00 0.00 2.24 3.00 0.00 -
P/NAPS 0.60 1.10 0.84 0.85 0.94 0.98 1.04 -30.62%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 14/12/05 26/08/05 28/04/05 26/04/05 24/12/04 26/07/04 -
Price 1.87 1.52 2.03 2.03 2.04 2.20 2.30 -
P/RPS 0.96 0.82 1.19 1.23 1.15 1.37 1.48 -25.00%
P/EPS 7.16 8.35 12.47 13.05 5.72 7.12 7.43 -2.43%
EY 13.97 11.98 8.02 7.67 17.48 14.04 13.45 2.55%
DY 0.00 4.39 0.00 0.00 2.45 3.03 0.00 -
P/NAPS 0.71 0.76 0.83 0.84 0.86 0.97 1.03 -21.91%

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