[SOP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 173.12%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,201,984 546,638 1,704,411 1,212,961 741,048 427,058 1,314,943 -5.82%
PBT 97,368 48,955 145,436 92,908 33,957 29,304 213,935 -40.91%
Tax -26,264 -12,982 -39,372 -26,751 -10,447 -7,501 -50,333 -35.26%
NP 71,104 35,973 106,064 66,157 23,510 21,803 163,602 -42.71%
-
NP to SH 66,585 33,684 97,254 60,751 22,243 21,961 156,776 -43.58%
-
Tax Rate 26.97% 26.52% 27.07% 28.79% 30.77% 25.60% 23.53% -
Total Cost 1,130,880 510,665 1,598,347 1,146,804 717,538 405,255 1,151,341 -1.19%
-
Net Worth 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 647,043 1,358,725 -3.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 26,249 - - - 26,129 -
Div Payout % - - 26.99% - - - 16.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 647,043 1,358,725 -3.21%
NOSH 438,636 438,593 437,489 437,057 436,994 240,536 435,488 0.48%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.92% 6.58% 6.22% 5.45% 3.17% 5.11% 12.44% -
ROE 5.15% 2.65% 7.88% 5.07% 1.90% 3.39% 11.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 274.03 124.63 389.59 277.53 169.58 177.54 301.95 -6.28%
EPS 15.18 7.68 22.23 13.90 5.09 9.13 36.00 -43.85%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.95 2.90 2.82 2.74 2.68 2.69 3.12 -3.67%
Adjusted Per Share Value based on latest NOSH - 438,088
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 134.66 61.24 190.94 135.89 83.02 47.84 147.31 -5.82%
EPS 7.46 3.77 10.90 6.81 2.49 2.46 17.56 -43.57%
DPS 0.00 0.00 2.94 0.00 0.00 0.00 2.93 -
NAPS 1.4496 1.4249 1.3821 1.3416 1.312 0.7249 1.5221 -3.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.94 6.60 6.51 5.62 5.60 5.54 5.76 -
P/RPS 2.53 5.30 1.67 2.03 3.30 3.12 1.91 20.67%
P/EPS 45.72 85.94 29.28 40.43 110.02 60.68 16.00 101.75%
EY 2.19 1.16 3.41 2.47 0.91 1.65 6.25 -50.39%
DY 0.00 0.00 0.92 0.00 0.00 0.00 1.04 -
P/NAPS 2.35 2.28 2.31 2.05 2.09 2.06 1.85 17.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 09/05/14 25/02/14 29/11/13 27/08/13 30/04/13 - -
Price 6.00 6.46 6.04 6.10 5.52 5.63 0.00 -
P/RPS 2.19 5.18 1.55 2.20 3.26 3.17 0.00 -
P/EPS 39.53 84.11 27.17 43.88 108.45 61.66 0.00 -
EY 2.53 1.19 3.68 2.28 0.92 1.62 0.00 -
DY 0.00 0.00 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.23 2.14 2.23 2.06 2.09 0.00 -

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