[SOP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 120.01%
YoY- 205.07%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 354,093 165,965 439,482 271,707 148,846 60,875 221,482 36.76%
PBT 129,820 63,297 151,370 87,728 40,020 13,778 39,558 120.99%
Tax -33,708 -16,237 -34,198 -17,133 -7,528 -2,716 -5,736 226.00%
NP 96,112 47,060 117,172 70,595 32,492 11,062 33,822 100.75%
-
NP to SH 87,711 43,560 109,285 65,586 29,810 10,580 34,786 85.35%
-
Tax Rate 25.97% 25.65% 22.59% 19.53% 18.81% 19.71% 14.50% -
Total Cost 257,981 118,905 322,310 201,112 116,354 49,813 187,660 23.65%
-
Net Worth 586,388 509,940 451,957 406,701 377,431 357,413 346,749 41.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 6,819 7,151 7,135 - - 3,552 -
Div Payout % - 15.66% 6.54% 10.88% - - 10.21% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 586,388 509,940 451,957 406,701 377,431 357,413 346,749 41.98%
NOSH 176,623 153,596 143,024 142,702 142,427 142,395 142,110 15.61%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 27.14% 28.36% 26.66% 25.98% 21.83% 18.17% 15.27% -
ROE 14.96% 8.54% 24.18% 16.13% 7.90% 2.96% 10.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 200.48 108.05 307.28 190.40 104.51 42.75 155.85 18.29%
EPS 49.66 28.36 76.41 45.96 20.93 7.43 24.26 61.28%
DPS 0.00 4.44 5.00 5.00 0.00 0.00 2.50 -
NAPS 3.32 3.32 3.16 2.85 2.65 2.51 2.44 22.81%
Adjusted Per Share Value based on latest NOSH - 143,121
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.70 18.61 49.28 30.47 16.69 6.83 24.83 36.77%
EPS 9.84 4.88 12.25 7.35 3.34 1.19 3.90 85.43%
DPS 0.00 0.76 0.80 0.80 0.00 0.00 0.40 -
NAPS 0.6575 0.5718 0.5068 0.456 0.4232 0.4008 0.3888 41.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.12 2.85 3.05 4.02 3.78 3.68 2.98 -
P/RPS 1.56 2.64 0.99 2.11 3.62 8.61 1.91 -12.63%
P/EPS 6.28 10.05 3.99 8.75 18.06 49.53 12.17 -35.69%
EY 15.92 9.95 25.05 11.43 5.54 2.02 8.21 55.56%
DY 0.00 1.56 1.64 1.24 0.00 0.00 0.84 -
P/NAPS 0.94 0.86 0.97 1.41 1.43 1.47 1.22 -15.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 -
Price 5.35 3.03 2.97 5.60 3.80 3.58 3.76 -
P/RPS 2.67 2.80 0.97 2.94 3.64 8.37 2.41 7.07%
P/EPS 10.77 10.68 3.89 12.18 18.16 48.18 15.36 -21.09%
EY 9.28 9.36 25.73 8.21 5.51 2.08 6.51 26.68%
DY 0.00 1.47 1.68 0.89 0.00 0.00 0.66 -
P/NAPS 1.61 0.91 0.94 1.96 1.43 1.43 1.54 3.01%

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