[SOP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 457.18%
YoY- 727.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 33,523 104,931 73,626 39,037 17,649 66,228 45,773 -18.73%
PBT 10,012 53,192 44,099 30,755 6,693 18,714 11,829 -10.51%
Tax -3,268 -10,147 -7,969 -4,094 -1,908 -4,510 -4,970 -24.36%
NP 6,744 43,045 36,130 26,661 4,785 14,204 6,859 -1.11%
-
NP to SH 6,744 43,045 36,130 26,661 4,785 14,204 6,859 -1.11%
-
Tax Rate 32.64% 19.08% 18.07% 13.31% 28.51% 24.10% 42.02% -
Total Cost 26,779 61,886 37,496 12,376 12,864 52,024 38,914 -22.03%
-
Net Worth 203,269 196,695 202,305 194,709 173,741 157,590 164,350 15.20%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,751 - - - - - -
Div Payout % - 11.04% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 203,269 196,695 202,305 194,709 173,741 157,590 164,350 15.20%
NOSH 94,985 95,022 94,978 94,980 94,940 94,933 95,000 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.12% 41.02% 49.07% 68.30% 27.11% 21.45% 14.98% -
ROE 3.32% 21.88% 17.86% 13.69% 2.75% 9.01% 4.17% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.29 110.43 77.52 41.10 18.59 69.76 48.18 -18.72%
EPS 7.10 45.30 38.04 28.07 5.04 15.00 7.22 -1.11%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.07 2.13 2.05 1.83 1.66 1.73 15.21%
Adjusted Per Share Value based on latest NOSH - 94,943
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.76 11.76 8.25 4.37 1.98 7.42 5.13 -18.69%
EPS 0.76 4.82 4.05 2.99 0.54 1.59 0.77 -0.86%
DPS 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2277 0.2204 0.2266 0.2181 0.1946 0.1765 0.1841 15.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.79 2.03 1.92 1.95 1.90 0.00 0.00 -
P/RPS 7.91 1.84 2.48 4.74 10.22 0.00 0.00 -
P/EPS 39.30 4.48 5.05 6.95 37.70 0.00 0.00 -
EY 2.54 22.32 19.81 14.39 2.65 0.00 0.00 -
DY 0.00 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.98 0.90 0.95 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 -
Price 2.31 2.31 2.00 1.93 1.90 1.90 0.00 -
P/RPS 6.55 2.09 2.58 4.70 10.22 2.72 0.00 -
P/EPS 32.54 5.10 5.26 6.88 37.70 12.70 0.00 -
EY 3.07 19.61 19.02 14.54 2.65 7.87 0.00 -
DY 0.00 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 0.94 0.94 1.04 1.14 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