[SOP] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 48.44%
YoY- -71.4%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,332,265 742,065 3,532,890 2,549,609 1,679,267 904,360 4,911,725 -58.19%
PBT 11,303 9,902 107,051 87,449 56,737 37,782 359,712 -90.10%
Tax -2,788 -2,274 -40,346 -27,081 -15,627 -9,409 -101,502 -90.95%
NP 8,515 7,628 66,705 60,368 41,110 28,373 258,210 -89.78%
-
NP to SH 10,024 8,347 61,300 54,333 36,602 26,072 239,253 -88.00%
-
Tax Rate 24.67% 22.97% 37.69% 30.97% 27.54% 24.90% 28.22% -
Total Cost 1,323,750 734,437 3,466,185 2,489,241 1,638,157 875,987 4,653,515 -56.84%
-
Net Worth 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 2,134,979 2,094,605 1.82%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 28,543 - 34,252 - - - - -
Div Payout % 284.75% - 55.88% - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 2,134,979 2,094,605 1.82%
NOSH 570,874 570,874 570,874 570,874 570,874 570,869 570,737 0.01%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.64% 1.03% 1.89% 2.37% 2.45% 3.14% 5.26% -
ROE 0.47% 0.39% 2.86% 2.54% 1.71% 1.22% 11.42% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 233.37 129.99 618.86 446.61 294.16 158.42 860.59 -58.20%
EPS 1.76 1.46 10.74 9.52 6.41 4.57 41.92 -87.99%
DPS 5.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.77 3.75 3.74 3.76 3.74 3.67 1.81%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 149.39 83.21 396.14 285.89 188.30 101.41 550.75 -58.19%
EPS 1.12 0.94 6.87 6.09 4.10 2.92 26.83 -88.03%
DPS 3.20 0.00 3.84 0.00 0.00 0.00 0.00 -
NAPS 2.4133 2.4133 2.4005 2.3941 2.4069 2.3939 2.3487 1.83%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.40 2.47 2.10 2.78 3.15 3.70 3.90 -
P/RPS 1.03 1.90 0.34 0.62 1.07 2.34 0.45 73.94%
P/EPS 136.68 168.93 19.56 29.21 49.13 81.01 9.30 502.95%
EY 0.73 0.59 5.11 3.42 2.04 1.23 10.75 -83.43%
DY 2.08 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.56 0.74 0.84 0.99 1.06 -28.63%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 21/05/19 28/02/19 28/11/18 29/08/18 23/05/18 28/02/18 -
Price 2.05 2.37 2.54 2.45 3.01 3.45 3.72 -
P/RPS 0.88 1.82 0.41 0.55 1.02 2.18 0.43 61.40%
P/EPS 116.75 162.09 23.65 25.74 46.95 75.54 8.87 460.10%
EY 0.86 0.62 4.23 3.88 2.13 1.32 11.27 -82.09%
DY 2.44 0.00 2.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.68 0.66 0.80 0.92 1.01 -34.20%

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