[SOP] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
02-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 313.27%
YoY- -66.17%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,035,709 3,642,385 2,340,328 1,395,455 630,873 2,874,718 1,989,028 -35.25%
PBT 31,628 120,781 61,106 32,573 7,989 160,136 147,902 -64.20%
Tax -7,645 -32,464 -17,476 -8,959 -2,832 -36,737 -37,002 -65.01%
NP 23,983 88,317 43,630 23,614 5,157 123,399 110,900 -63.93%
-
NP to SH 25,032 84,938 40,865 22,523 5,450 115,409 103,627 -61.17%
-
Tax Rate 24.17% 26.88% 28.60% 27.50% 35.45% 22.94% 25.02% -
Total Cost 1,011,726 3,554,068 2,296,698 1,371,841 625,716 2,751,319 1,878,128 -33.76%
-
Net Worth 1,417,155 1,389,974 1,346,037 1,350,500 1,331,733 1,330,438 1,312,345 5.25%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,417,155 1,389,974 1,346,037 1,350,500 1,331,733 1,330,438 1,312,345 5.25%
NOSH 441,481 439,865 439,881 439,902 439,516 439,088 438,911 0.38%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.32% 2.42% 1.86% 1.69% 0.82% 4.29% 5.58% -
ROE 1.77% 6.11% 3.04% 1.67% 0.41% 8.67% 7.90% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 234.60 828.07 532.04 317.22 143.54 654.70 453.17 -35.50%
EPS 5.67 19.31 9.29 5.12 1.24 26.29 23.61 -61.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.16 3.06 3.07 3.03 3.03 2.99 4.84%
Adjusted Per Share Value based on latest NOSH - 440,025
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 116.13 408.42 262.42 156.47 70.74 322.34 223.03 -35.25%
EPS 2.81 9.52 4.58 2.53 0.61 12.94 11.62 -61.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5891 1.5586 1.5093 1.5143 1.4933 1.4918 1.4715 5.25%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.62 4.38 4.75 4.66 5.09 5.16 5.94 -
P/RPS 1.97 0.53 0.89 1.47 3.55 0.79 1.31 31.22%
P/EPS 81.48 22.68 51.13 91.02 410.48 19.63 25.16 118.73%
EY 1.23 4.41 1.96 1.10 0.24 5.09 3.97 -54.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.39 1.55 1.52 1.68 1.70 1.99 -19.38%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/04/16 26/02/16 27/11/15 02/09/15 15/05/15 27/02/15 21/11/14 -
Price 4.38 4.30 4.65 3.80 4.46 5.55 5.90 -
P/RPS 1.87 0.52 0.87 1.20 3.11 0.85 1.30 27.40%
P/EPS 77.25 22.27 50.05 74.22 359.68 21.12 24.99 112.05%
EY 1.29 4.49 2.00 1.35 0.28 4.74 4.00 -52.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.36 1.52 1.24 1.47 1.83 1.97 -21.87%

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