[SOP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
14-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 67.74%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 90,259 43,781 184,963 131,567 80,967 39,143 167,954 -33.97%
PBT 14,598 4,341 31,875 22,741 12,840 5,835 47,403 -54.49%
Tax -4,777 -2,284 -7,062 -9,766 -5,105 -2,138 -13,541 -50.16%
NP 9,821 2,057 24,813 12,975 7,735 3,697 33,862 -56.28%
-
NP to SH 10,855 2,727 24,813 12,975 7,735 3,697 33,862 -53.25%
-
Tax Rate 32.72% 52.61% 22.16% 42.94% 39.76% 36.64% 28.57% -
Total Cost 80,438 41,724 160,150 118,592 73,232 35,446 134,092 -28.93%
-
Net Worth 321,682 331,237 248,794 189,967 233,760 229,993 225,999 26.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,542 - - 4,749 - - 4,747 -17.77%
Div Payout % 32.64% - - 36.60% - - 14.02% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 321,682 331,237 248,794 189,967 233,760 229,993 225,999 26.61%
NOSH 141,710 142,774 94,959 94,983 95,024 95,038 94,957 30.68%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.88% 4.70% 13.42% 9.86% 9.55% 9.44% 20.16% -
ROE 3.37% 0.82% 9.97% 6.83% 3.31% 1.61% 14.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 63.69 30.66 194.78 138.52 85.21 41.19 176.87 -49.47%
EPS 7.66 1.91 26.13 13.66 8.14 3.89 35.66 -64.23%
DPS 2.50 0.00 0.00 5.00 0.00 0.00 5.00 -37.08%
NAPS 2.27 2.32 2.62 2.00 2.46 2.42 2.38 -3.11%
Adjusted Per Share Value based on latest NOSH - 94,937
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.12 4.91 20.74 14.75 9.08 4.39 18.83 -33.97%
EPS 1.22 0.31 2.78 1.45 0.87 0.41 3.80 -53.21%
DPS 0.40 0.00 0.00 0.53 0.00 0.00 0.53 -17.14%
NAPS 0.3607 0.3714 0.279 0.213 0.2621 0.2579 0.2534 26.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.89 1.77 1.56 2.19 2.06 2.06 2.23 -
P/RPS 2.97 5.77 0.80 1.58 2.42 5.00 1.26 77.39%
P/EPS 24.67 92.67 5.97 16.03 25.31 52.96 6.25 150.39%
EY 4.05 1.08 16.75 6.24 3.95 1.89 15.99 -60.06%
DY 1.32 0.00 0.00 2.28 0.00 0.00 2.24 -29.77%
P/NAPS 0.83 0.76 0.60 1.10 0.84 0.85 0.94 -7.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 20/11/06 30/05/06 28/02/06 14/12/05 26/08/05 28/04/05 26/04/05 -
Price 2.50 1.92 1.87 1.52 2.03 2.03 2.04 -
P/RPS 3.93 6.26 0.96 1.10 2.38 4.93 1.15 127.39%
P/EPS 32.64 100.52 7.16 11.13 24.94 52.19 5.72 220.34%
EY 3.06 0.99 13.97 8.99 4.01 1.92 17.48 -68.80%
DY 1.00 0.00 0.00 3.29 0.00 0.00 2.45 -45.06%
P/NAPS 1.10 0.83 0.71 0.76 0.83 0.84 0.86 17.88%

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