[SOP] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 17.88%
YoY- 359.3%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,416,122 4,165,382 3,978,612 4,142,836 3,642,385 3,120,437 2,790,910 35.59%
PBT 195,960 183,484 152,498 126,512 120,781 81,474 65,146 107.68%
Tax -53,672 -47,801 -34,672 -30,580 -32,464 -23,301 -17,918 107.10%
NP 142,288 135,682 117,826 95,932 88,317 58,173 47,228 107.90%
-
NP to SH 132,196 128,110 117,184 100,128 84,938 54,486 45,046 104.31%
-
Tax Rate 27.39% 26.05% 22.74% 24.17% 26.88% 28.60% 27.50% -
Total Cost 4,273,834 4,029,700 3,860,786 4,046,904 3,554,068 3,062,264 2,743,682 34.19%
-
Net Worth 1,527,563 1,479,218 1,467,009 1,417,155 1,389,974 1,346,037 1,350,500 8.51%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,527,563 1,479,218 1,467,009 1,417,155 1,389,974 1,346,037 1,350,500 8.51%
NOSH 570,111 441,557 441,870 441,481 439,865 439,881 439,902 18.77%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.22% 3.26% 2.96% 2.32% 2.42% 1.86% 1.69% -
ROE 8.65% 8.66% 7.99% 7.07% 6.11% 4.05% 3.34% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 951.13 943.34 900.40 938.39 828.07 709.38 634.44 30.82%
EPS 28.05 29.01 26.52 22.68 19.31 12.39 10.24 95.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.35 3.32 3.21 3.16 3.06 3.07 4.70%
Adjusted Per Share Value based on latest NOSH - 441,481
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 495.18 467.06 446.12 464.54 408.42 349.89 312.94 35.60%
EPS 14.82 14.37 13.14 11.23 9.52 6.11 5.05 104.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7129 1.6586 1.645 1.5891 1.5586 1.5093 1.5143 8.52%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.68 3.75 4.00 4.62 4.38 4.75 4.66 -
P/RPS 0.39 0.40 0.44 0.49 0.53 0.67 0.73 -34.03%
P/EPS 12.93 12.93 15.08 20.37 22.68 38.35 45.51 -56.61%
EY 7.74 7.74 6.63 4.91 4.41 2.61 2.20 130.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.12 1.20 1.44 1.39 1.55 1.52 -18.34%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 29/08/16 27/04/16 26/02/16 27/11/15 02/09/15 -
Price 3.72 3.74 3.66 4.38 4.30 4.65 3.80 -
P/RPS 0.39 0.40 0.41 0.47 0.52 0.66 0.60 -24.86%
P/EPS 13.07 12.89 13.80 19.31 22.27 37.54 37.11 -49.97%
EY 7.65 7.76 7.25 5.18 4.49 2.66 2.69 100.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.12 1.10 1.36 1.36 1.52 1.24 -5.97%

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