[SOP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
04-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 21.66%
YoY- 287.97%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 439,482 362,276 297,692 243,500 221,482 203,445 180,518 80.67%
PBT 151,370 116,970 80,040 55,112 39,558 35,388 29,196 198.65%
Tax -34,198 -22,844 -15,056 -10,864 -5,736 -8,406 -9,554 133.45%
NP 117,172 94,126 64,984 44,248 33,822 26,981 19,642 227.85%
-
NP to SH 109,285 87,448 59,620 42,320 34,786 28,665 21,710 192.85%
-
Tax Rate 22.59% 19.53% 18.81% 19.71% 14.50% 23.75% 32.72% -
Total Cost 322,310 268,149 232,708 199,252 187,660 176,464 160,876 58.72%
-
Net Worth 451,957 406,701 377,431 357,413 346,749 333,703 321,682 25.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,151 9,513 - - 3,552 4,733 7,085 0.61%
Div Payout % 6.54% 10.88% - - 10.21% 16.51% 32.64% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 451,957 406,701 377,431 357,413 346,749 333,703 321,682 25.36%
NOSH 143,024 142,702 142,427 142,395 142,110 142,001 141,710 0.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 26.66% 25.98% 21.83% 18.17% 15.27% 13.26% 10.88% -
ROE 24.18% 21.50% 15.80% 11.84% 10.03% 8.59% 6.75% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 307.28 253.87 209.01 171.00 155.85 143.27 127.39 79.57%
EPS 76.41 61.28 41.86 29.72 24.26 20.19 15.32 191.06%
DPS 5.00 6.67 0.00 0.00 2.50 3.33 5.00 0.00%
NAPS 3.16 2.85 2.65 2.51 2.44 2.35 2.27 24.59%
Adjusted Per Share Value based on latest NOSH - 142,395
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.28 40.62 33.38 27.30 24.83 22.81 20.24 80.69%
EPS 12.25 9.81 6.68 4.75 3.90 3.21 2.43 193.13%
DPS 0.80 1.07 0.00 0.00 0.40 0.53 0.79 0.83%
NAPS 0.5068 0.456 0.4232 0.4008 0.3888 0.3742 0.3607 25.36%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.05 4.02 3.78 3.68 2.98 2.10 1.89 -
P/RPS 0.99 1.58 1.81 2.15 1.91 1.47 1.48 -23.45%
P/EPS 3.99 6.56 9.03 12.38 12.17 10.40 12.34 -52.79%
EY 25.05 15.24 11.07 8.08 8.21 9.61 8.11 111.65%
DY 1.64 1.66 0.00 0.00 0.84 1.59 2.65 -27.31%
P/NAPS 0.97 1.41 1.43 1.47 1.22 0.89 0.83 10.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 -
Price 2.97 5.60 3.80 3.58 3.76 2.50 2.50 -
P/RPS 0.97 2.21 1.82 2.09 2.41 1.74 1.96 -37.35%
P/EPS 3.89 9.14 9.08 12.05 15.36 12.38 16.32 -61.45%
EY 25.73 10.94 11.02 8.30 6.51 8.07 6.13 159.52%
DY 1.68 1.19 0.00 0.00 0.66 1.33 2.00 -10.94%
P/NAPS 0.94 1.96 1.43 1.43 1.54 1.06 1.10 -9.92%

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