[SOP] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 60.08%
YoY- -48.18%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 302,568 145,104 533,304 400,282 259,375 101,589 683,520 -42.00%
PBT 79,466 35,287 134,659 87,934 53,935 9,360 208,560 -47.53%
Tax -22,041 -10,715 -28,122 -17,082 -10,146 -2,752 -54,674 -45.51%
NP 57,425 24,572 106,537 70,852 43,789 6,608 153,886 -48.26%
-
NP to SH 53,366 23,677 99,869 66,228 41,372 6,622 140,563 -47.66%
-
Tax Rate 27.74% 30.37% 20.88% 19.43% 18.81% 29.40% 26.21% -
Total Cost 245,143 120,532 426,767 329,430 215,586 94,981 529,634 -40.24%
-
Net Worth 883,713 853,573 824,878 707,400 683,803 666,027 667,180 20.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,652 - - 11,471 - 8,803 23,273 -44.47%
Div Payout % 18.09% - - 17.32% - 132.95% 16.56% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 883,713 853,573 824,878 707,400 683,803 666,027 667,180 20.67%
NOSH 428,987 428,931 427,398 382,378 382,012 382,774 387,895 6.96%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 18.98% 16.93% 19.98% 17.70% 16.88% 6.50% 22.51% -
ROE 6.04% 2.77% 12.11% 9.36% 6.05% 0.99% 21.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.53 33.83 124.78 104.68 67.90 26.54 176.21 -45.77%
EPS 12.44 5.52 23.34 17.32 10.83 1.73 36.24 -51.07%
DPS 2.25 0.00 0.00 3.00 0.00 2.30 6.00 -48.09%
NAPS 2.06 1.99 1.93 1.85 1.79 1.74 1.72 12.81%
Adjusted Per Share Value based on latest NOSH - 382,989
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.90 16.26 59.74 44.84 29.06 11.38 76.57 -41.99%
EPS 5.98 2.65 11.19 7.42 4.63 0.74 15.75 -47.65%
DPS 1.08 0.00 0.00 1.29 0.00 0.99 2.61 -44.56%
NAPS 0.99 0.9562 0.9241 0.7925 0.766 0.7461 0.7474 20.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.65 2.98 2.83 2.77 2.30 2.01 1.95 -
P/RPS 3.76 8.81 2.27 2.65 3.39 7.57 1.11 126.05%
P/EPS 21.30 53.99 12.11 15.99 21.24 116.18 5.38 150.89%
EY 4.69 1.85 8.26 6.25 4.71 0.86 18.58 -60.15%
DY 0.85 0.00 0.00 1.08 0.00 1.14 3.08 -57.71%
P/NAPS 1.29 1.50 1.47 1.50 1.28 1.16 1.13 9.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 21/05/09 27/02/09 -
Price 2.72 2.41 2.70 2.56 2.80 2.38 2.15 -
P/RPS 3.86 7.12 2.16 2.45 4.12 8.97 1.22 115.97%
P/EPS 21.86 43.66 11.55 14.78 25.85 137.57 5.93 139.20%
EY 4.57 2.29 8.65 6.77 3.87 0.73 16.85 -58.20%
DY 0.83 0.00 0.00 1.17 0.00 0.97 2.79 -55.53%
P/NAPS 1.32 1.21 1.40 1.38 1.56 1.37 1.25 3.70%

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