[SOP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 125.92%
YoY- 162.02%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 228,783 1,166,292 852,724 526,669 238,484 728,158 515,568 -41.79%
PBT 57,310 362,359 298,145 194,712 81,554 222,135 152,625 -47.92%
Tax -14,364 -95,076 -77,459 -55,945 -60,976 -57,853 -40,567 -49.91%
NP 42,946 267,283 220,686 138,767 20,578 164,282 112,058 -47.20%
-
NP to SH 42,992 242,948 221,741 139,830 61,894 151,514 102,771 -44.03%
-
Tax Rate 25.06% 26.24% 25.98% 28.73% 74.77% 26.04% 26.58% -
Total Cost 185,837 899,009 632,038 387,902 217,906 563,876 403,510 -40.33%
-
Net Worth 1,360,863 1,209,106 1,163,079 1,099,459 1,033,898 970,589 926,821 29.15%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 21,668 12,971 12,985 - - - -
Div Payout % - 8.92% 5.85% 9.29% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,360,863 1,209,106 1,163,079 1,099,459 1,033,898 970,589 926,821 29.15%
NOSH 470,887 433,371 432,371 432,858 432,593 429,464 429,084 6.38%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 18.77% 22.92% 25.88% 26.35% 8.63% 22.56% 21.73% -
ROE 3.16% 20.09% 19.06% 12.72% 5.99% 15.61% 11.09% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 48.59 269.12 197.22 121.67 55.13 169.55 120.16 -45.28%
EPS 9.13 56.06 46.26 28.76 12.84 35.30 23.91 -47.33%
DPS 0.00 5.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 2.89 2.79 2.69 2.54 2.39 2.26 2.16 21.40%
Adjusted Per Share Value based on latest NOSH - 433,071
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.63 130.66 95.53 59.00 26.72 81.57 57.76 -41.79%
EPS 4.82 27.22 24.84 15.66 6.93 16.97 11.51 -43.99%
DPS 0.00 2.43 1.45 1.45 0.00 0.00 0.00 -
NAPS 1.5245 1.3545 1.303 1.2317 1.1583 1.0873 1.0383 29.15%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.90 5.59 4.00 3.76 3.50 3.87 2.81 -
P/RPS 14.20 2.08 2.03 3.09 6.35 2.28 2.34 232.33%
P/EPS 75.58 9.97 7.80 11.64 24.46 10.97 11.73 245.87%
EY 1.32 10.03 12.82 8.59 4.09 9.12 8.52 -71.12%
DY 0.00 0.89 0.75 0.80 0.00 0.00 0.00 -
P/NAPS 2.39 2.00 1.49 1.48 1.46 1.71 1.30 50.01%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 08/05/12 24/02/12 29/11/11 26/08/11 12/05/11 25/02/11 24/11/10 -
Price 6.66 6.25 4.75 4.19 3.48 3.68 3.23 -
P/RPS 13.71 2.32 2.41 3.44 6.31 2.17 2.69 195.86%
P/EPS 72.95 11.15 9.26 12.97 24.32 10.43 13.49 207.77%
EY 1.37 8.97 10.80 7.71 4.11 9.59 7.42 -67.54%
DY 0.00 0.80 0.63 0.72 0.00 0.00 0.00 -
P/NAPS 2.30 2.24 1.77 1.65 1.46 1.63 1.50 32.93%

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