[SOP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 97.68%
YoY- 199.35%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 630,873 2,874,718 1,989,028 1,201,984 546,638 1,704,411 1,212,961 -35.35%
PBT 7,989 160,136 147,902 97,368 48,955 145,436 92,908 -80.54%
Tax -2,832 -36,737 -37,002 -26,264 -12,982 -39,372 -26,751 -77.65%
NP 5,157 123,399 110,900 71,104 35,973 106,064 66,157 -81.78%
-
NP to SH 5,450 115,409 103,627 66,585 33,684 97,254 60,751 -79.98%
-
Tax Rate 35.45% 22.94% 25.02% 26.97% 26.52% 27.07% 28.79% -
Total Cost 625,716 2,751,319 1,878,128 1,130,880 510,665 1,598,347 1,146,804 -33.25%
-
Net Worth 1,331,733 1,330,438 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 7.34%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 26,249 - -
Div Payout % - - - - - 26.99% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,331,733 1,330,438 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 7.34%
NOSH 439,516 439,088 438,911 438,636 438,593 437,489 437,057 0.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.82% 4.29% 5.58% 5.92% 6.58% 6.22% 5.45% -
ROE 0.41% 8.67% 7.90% 5.15% 2.65% 7.88% 5.07% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 143.54 654.70 453.17 274.03 124.63 389.59 277.53 -35.59%
EPS 1.24 26.29 23.61 15.18 7.68 22.23 13.90 -80.06%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 3.03 3.03 2.99 2.95 2.90 2.82 2.74 6.94%
Adjusted Per Share Value based on latest NOSH - 438,680
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 70.74 322.33 223.02 134.77 61.29 191.11 136.00 -35.34%
EPS 0.61 12.94 11.62 7.47 3.78 10.90 6.81 -80.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
NAPS 1.4932 1.4918 1.4715 1.4509 1.4262 1.3833 1.3428 7.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.09 5.16 5.94 6.94 6.60 6.51 5.62 -
P/RPS 3.55 0.79 1.31 2.53 5.30 1.67 2.03 45.20%
P/EPS 410.48 19.63 25.16 45.72 85.94 29.28 40.43 369.53%
EY 0.24 5.09 3.97 2.19 1.16 3.41 2.47 -78.89%
DY 0.00 0.00 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 1.68 1.70 1.99 2.35 2.28 2.31 2.05 -12.43%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 27/02/15 21/11/14 26/08/14 09/05/14 25/02/14 29/11/13 -
Price 4.46 5.55 5.90 6.00 6.46 6.04 6.10 -
P/RPS 3.11 0.85 1.30 2.19 5.18 1.55 2.20 25.98%
P/EPS 359.68 21.12 24.99 39.53 84.11 27.17 43.88 307.05%
EY 0.28 4.74 4.00 2.53 1.19 3.68 2.28 -75.32%
DY 0.00 0.00 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 1.47 1.83 1.97 2.03 2.23 2.14 2.23 -24.27%

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