[SOP] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 38.54%
YoY- 53.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,874,718 2,652,037 2,403,968 2,186,552 1,704,411 1,617,281 1,482,096 55.34%
PBT 160,136 197,202 194,736 195,820 145,436 123,877 67,914 76.87%
Tax -36,737 -49,336 -52,528 -51,928 -39,372 -35,668 -20,894 45.52%
NP 123,399 147,866 142,208 143,892 106,064 88,209 47,020 89.92%
-
NP to SH 115,409 138,169 133,170 134,736 97,254 81,001 44,486 88.47%
-
Tax Rate 22.94% 25.02% 26.97% 26.52% 27.07% 28.79% 30.77% -
Total Cost 2,751,319 2,504,170 2,261,760 2,042,660 1,598,347 1,529,072 1,435,076 54.14%
-
Net Worth 1,330,438 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 8.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 26,249 - - -
Div Payout % - - - - 26.99% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,330,438 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 8.84%
NOSH 439,088 438,911 438,636 438,593 437,489 437,057 436,994 0.31%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.29% 5.58% 5.92% 6.58% 6.22% 5.45% 3.17% -
ROE 8.67% 10.53% 10.29% 10.59% 7.88% 6.76% 3.80% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 654.70 604.23 548.05 498.54 389.59 370.04 339.16 54.84%
EPS 26.29 31.48 30.36 30.72 22.23 18.53 10.18 87.90%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.03 2.99 2.95 2.90 2.82 2.74 2.68 8.50%
Adjusted Per Share Value based on latest NOSH - 438,593
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 322.34 297.37 269.56 245.18 191.12 181.35 166.19 55.33%
EPS 12.94 15.49 14.93 15.11 10.91 9.08 4.99 88.42%
DPS 0.00 0.00 0.00 0.00 2.94 0.00 0.00 -
NAPS 1.4918 1.4715 1.4509 1.4262 1.3834 1.3428 1.3132 8.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.16 5.94 6.94 6.60 6.51 5.62 5.60 -
P/RPS 0.79 0.98 1.27 1.32 1.67 1.52 1.65 -38.71%
P/EPS 19.63 18.87 22.86 21.48 29.28 30.32 55.01 -49.59%
EY 5.09 5.30 4.37 4.65 3.41 3.30 1.82 98.13%
DY 0.00 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.70 1.99 2.35 2.28 2.31 2.05 2.09 -12.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 26/08/14 09/05/14 25/02/14 29/11/13 27/08/13 -
Price 5.55 5.90 6.00 6.46 6.04 6.10 5.52 -
P/RPS 0.85 0.98 1.09 1.30 1.55 1.65 1.63 -35.13%
P/EPS 21.12 18.74 19.76 21.03 27.17 32.91 54.22 -46.57%
EY 4.74 5.34 5.06 4.76 3.68 3.04 1.84 87.59%
DY 0.00 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 1.83 1.97 2.03 2.23 2.14 2.23 2.06 -7.56%

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