[SOP] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 101.36%
YoY- 194.23%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 101,589 683,520 561,996 354,093 165,965 439,482 271,707 -48.06%
PBT 9,360 208,560 192,814 129,820 63,297 151,370 87,728 -77.47%
Tax -2,752 -54,674 -52,252 -33,708 -16,237 -34,198 -17,133 -70.41%
NP 6,608 153,886 140,562 96,112 47,060 117,172 70,595 -79.35%
-
NP to SH 6,622 140,563 127,797 87,711 43,560 109,285 65,586 -78.28%
-
Tax Rate 29.40% 26.21% 27.10% 25.97% 25.65% 22.59% 19.53% -
Total Cost 94,981 529,634 421,434 257,981 118,905 322,310 201,112 -39.32%
-
Net Worth 666,027 667,180 633,177 586,388 509,940 451,957 406,701 38.89%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 8,803 23,273 18,733 - 6,819 7,151 7,135 15.01%
Div Payout % 132.95% 16.56% 14.66% - 15.66% 6.54% 10.88% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 666,027 667,180 633,177 586,388 509,940 451,957 406,701 38.89%
NOSH 382,774 387,895 374,661 176,623 153,596 143,024 142,702 92.93%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.50% 22.51% 25.01% 27.14% 28.36% 26.66% 25.98% -
ROE 0.99% 21.07% 20.18% 14.96% 8.54% 24.18% 16.13% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 26.54 176.21 150.00 200.48 108.05 307.28 190.40 -73.08%
EPS 1.73 36.24 34.11 49.66 28.36 76.41 45.96 -88.74%
DPS 2.30 6.00 5.00 0.00 4.44 5.00 5.00 -40.38%
NAPS 1.74 1.72 1.69 3.32 3.32 3.16 2.85 -28.01%
Adjusted Per Share Value based on latest NOSH - 188,277
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.39 76.64 63.01 39.70 18.61 49.28 30.47 -48.07%
EPS 0.74 15.76 14.33 9.83 4.88 12.25 7.35 -78.32%
DPS 0.99 2.61 2.10 0.00 0.76 0.80 0.80 15.24%
NAPS 0.7468 0.7481 0.71 0.6575 0.5718 0.5068 0.456 38.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.01 1.95 2.66 3.12 2.85 3.05 4.02 -
P/RPS 7.57 1.11 1.77 1.56 2.64 0.99 2.11 134.17%
P/EPS 116.18 5.38 7.80 6.28 10.05 3.99 8.75 459.84%
EY 0.86 18.58 12.82 15.92 9.95 25.05 11.43 -82.14%
DY 1.14 3.08 1.88 0.00 1.56 1.64 1.24 -5.44%
P/NAPS 1.16 1.13 1.57 0.94 0.86 0.97 1.41 -12.18%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 27/02/09 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 -
Price 2.38 2.15 2.06 5.35 3.03 2.97 5.60 -
P/RPS 8.97 1.22 1.37 2.67 2.80 0.97 2.94 110.21%
P/EPS 137.57 5.93 6.04 10.77 10.68 3.89 12.18 402.66%
EY 0.73 16.85 16.56 9.28 9.36 25.73 8.21 -80.04%
DY 0.97 2.79 2.43 0.00 1.47 1.68 0.89 5.90%
P/NAPS 1.37 1.25 1.22 1.61 0.91 0.94 1.96 -21.22%

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