[SOP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 58.58%
YoY- 115.76%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 510,385 228,783 1,166,292 852,724 526,669 238,484 728,158 -21.11%
PBT 130,679 57,310 362,359 298,145 194,712 81,554 222,135 -29.81%
Tax -32,868 -14,364 -95,076 -77,459 -55,945 -60,976 -57,853 -31.42%
NP 97,811 42,946 267,283 220,686 138,767 20,578 164,282 -29.24%
-
NP to SH 98,013 42,992 242,948 221,741 139,830 61,894 151,514 -25.22%
-
Tax Rate 25.15% 25.06% 26.24% 25.98% 28.73% 74.77% 26.04% -
Total Cost 412,574 185,837 899,009 632,038 387,902 217,906 563,876 -18.81%
-
Net Worth 1,402,848 1,360,863 1,209,106 1,163,079 1,099,459 1,033,898 970,589 27.86%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 13,981 - 21,668 12,971 12,985 - - -
Div Payout % 14.27% - 8.92% 5.85% 9.29% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,402,848 1,360,863 1,209,106 1,163,079 1,099,459 1,033,898 970,589 27.86%
NOSH 466,062 470,887 433,371 432,371 432,858 432,593 429,464 5.60%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.16% 18.77% 22.92% 25.88% 26.35% 8.63% 22.56% -
ROE 6.99% 3.16% 20.09% 19.06% 12.72% 5.99% 15.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 109.51 48.59 269.12 197.22 121.67 55.13 169.55 -25.29%
EPS 21.03 9.13 56.06 46.26 28.76 12.84 35.30 -29.22%
DPS 3.00 0.00 5.00 3.00 3.00 0.00 0.00 -
NAPS 3.01 2.89 2.79 2.69 2.54 2.39 2.26 21.07%
Adjusted Per Share Value based on latest NOSH - 433,810
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 57.23 25.65 130.77 95.61 59.05 26.74 81.65 -21.11%
EPS 10.99 4.82 27.24 24.86 15.68 6.94 16.99 -25.22%
DPS 1.57 0.00 2.43 1.45 1.46 0.00 0.00 -
NAPS 1.573 1.5259 1.3557 1.3041 1.2328 1.1593 1.0883 27.86%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 6.29 6.90 5.59 4.00 3.76 3.50 3.87 -
P/RPS 5.74 14.20 2.08 2.03 3.09 6.35 2.28 85.16%
P/EPS 29.91 75.58 9.97 7.80 11.64 24.46 10.97 95.28%
EY 3.34 1.32 10.03 12.82 8.59 4.09 9.12 -48.84%
DY 0.48 0.00 0.89 0.75 0.80 0.00 0.00 -
P/NAPS 2.09 2.39 2.00 1.49 1.48 1.46 1.71 14.32%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 04/09/12 08/05/12 24/02/12 29/11/11 26/08/11 12/05/11 25/02/11 -
Price 6.81 6.66 6.25 4.75 4.19 3.48 3.68 -
P/RPS 6.22 13.71 2.32 2.41 3.44 6.31 2.17 101.91%
P/EPS 32.38 72.95 11.15 9.26 12.97 24.32 10.43 112.95%
EY 3.09 1.37 8.97 10.80 7.71 4.11 9.59 -53.03%
DY 0.44 0.00 0.80 0.63 0.72 0.00 0.00 -
P/NAPS 2.26 2.30 2.24 1.77 1.65 1.46 1.63 24.36%

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