[SOP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.52%
YoY- 426.75%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 73,958 33,523 104,931 73,626 39,037 17,649 66,228 7.64%
PBT 21,098 10,012 53,192 44,099 30,755 6,693 18,714 8.32%
Tax -6,408 -3,268 -10,147 -7,969 -4,094 -1,908 -4,510 26.41%
NP 14,690 6,744 43,045 36,130 26,661 4,785 14,204 2.27%
-
NP to SH 14,690 6,744 43,045 36,130 26,661 4,785 14,204 2.27%
-
Tax Rate 30.37% 32.64% 19.08% 18.07% 13.31% 28.51% 24.10% -
Total Cost 59,268 26,779 61,886 37,496 12,376 12,864 52,024 9.08%
-
Net Worth 211,756 203,269 196,695 202,305 194,709 173,741 157,590 21.79%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 4,751 - - - - -
Div Payout % - - 11.04% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 211,756 203,269 196,695 202,305 194,709 173,741 157,590 21.79%
NOSH 94,957 94,985 95,022 94,978 94,980 94,940 94,933 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.86% 20.12% 41.02% 49.07% 68.30% 27.11% 21.45% -
ROE 6.94% 3.32% 21.88% 17.86% 13.69% 2.75% 9.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.88 35.29 110.43 77.52 41.10 18.59 69.76 7.62%
EPS 15.47 7.10 45.30 38.04 28.07 5.04 15.00 2.08%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.14 2.07 2.13 2.05 1.83 1.66 21.77%
Adjusted Per Share Value based on latest NOSH - 94,974
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.29 3.76 11.76 8.25 4.37 1.98 7.42 7.67%
EPS 1.65 0.76 4.82 4.05 2.99 0.54 1.59 2.50%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.2373 0.2278 0.2204 0.2267 0.2182 0.1947 0.1766 21.79%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.31 2.79 2.03 1.92 1.95 1.90 0.00 -
P/RPS 2.97 7.91 1.84 2.48 4.74 10.22 0.00 -
P/EPS 14.93 39.30 4.48 5.05 6.95 37.70 0.00 -
EY 6.70 2.54 22.32 19.81 14.39 2.65 0.00 -
DY 0.00 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.30 0.98 0.90 0.95 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/07/04 24/05/04 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 -
Price 2.30 2.31 2.31 2.00 1.93 1.90 1.90 -
P/RPS 2.95 6.55 2.09 2.58 4.70 10.22 2.72 5.56%
P/EPS 14.87 32.54 5.10 5.26 6.88 37.70 12.70 11.09%
EY 6.73 3.07 19.61 19.02 14.54 2.65 7.87 -9.91%
DY 0.00 0.00 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 1.12 0.94 0.94 1.04 1.14 -6.54%

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