[SOP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 298.06%
YoY- 40.34%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 60,875 221,482 152,584 90,259 43,781 184,963 131,567 -40.20%
PBT 13,778 39,558 26,541 14,598 4,341 31,875 22,741 -28.42%
Tax -2,716 -5,736 -6,305 -4,777 -2,284 -7,062 -9,766 -57.42%
NP 11,062 33,822 20,236 9,821 2,057 24,813 12,975 -10.09%
-
NP to SH 10,580 34,786 21,499 10,855 2,727 24,813 12,975 -12.73%
-
Tax Rate 19.71% 14.50% 23.76% 32.72% 52.61% 22.16% 42.94% -
Total Cost 49,813 187,660 132,348 80,438 41,724 160,150 118,592 -43.94%
-
Net Worth 357,413 346,749 333,703 321,682 331,237 248,794 189,967 52.46%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,552 3,550 3,542 - - 4,749 -
Div Payout % - 10.21% 16.51% 32.64% - - 36.60% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 357,413 346,749 333,703 321,682 331,237 248,794 189,967 52.46%
NOSH 142,395 142,110 142,001 141,710 142,774 94,959 94,983 31.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.17% 15.27% 13.26% 10.88% 4.70% 13.42% 9.86% -
ROE 2.96% 10.03% 6.44% 3.37% 0.82% 9.97% 6.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.75 155.85 107.45 63.69 30.66 194.78 138.52 -54.36%
EPS 7.43 24.26 15.14 7.66 1.91 26.13 13.66 -33.39%
DPS 0.00 2.50 2.50 2.50 0.00 0.00 5.00 -
NAPS 2.51 2.44 2.35 2.27 2.32 2.62 2.00 16.36%
Adjusted Per Share Value based on latest NOSH - 142,346
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.82 24.81 17.09 10.11 4.90 20.72 14.74 -40.20%
EPS 1.19 3.90 2.41 1.22 0.31 2.78 1.45 -12.35%
DPS 0.00 0.40 0.40 0.40 0.00 0.00 0.53 -
NAPS 0.4004 0.3885 0.3738 0.3604 0.3711 0.2787 0.2128 52.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.68 2.98 2.10 1.89 1.77 1.56 2.19 -
P/RPS 8.61 1.91 1.95 2.97 5.77 0.80 1.58 209.98%
P/EPS 49.53 12.17 13.87 24.67 92.67 5.97 16.03 112.28%
EY 2.02 8.21 7.21 4.05 1.08 16.75 6.24 -52.88%
DY 0.00 0.84 1.19 1.32 0.00 0.00 2.28 -
P/NAPS 1.47 1.22 0.89 0.83 0.76 0.60 1.10 21.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 04/05/07 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 14/12/05 -
Price 3.58 3.76 2.50 2.50 1.92 1.87 1.52 -
P/RPS 8.37 2.41 2.33 3.93 6.26 0.96 1.10 287.33%
P/EPS 48.18 15.36 16.51 32.64 100.52 7.16 11.13 165.84%
EY 2.08 6.51 6.06 3.06 0.99 13.97 8.99 -62.34%
DY 0.00 0.66 1.00 1.00 0.00 0.00 3.29 -
P/NAPS 1.43 1.54 1.06 1.10 0.83 0.71 0.76 52.46%

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