[SOP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 53.91%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 131,567 80,967 39,143 167,954 114,355 73,958 33,523 148.60%
PBT 22,741 12,840 5,835 47,403 32,232 21,098 10,012 72.70%
Tax -9,766 -5,105 -2,138 -13,541 -10,231 -6,408 -3,268 107.33%
NP 12,975 7,735 3,697 33,862 22,001 14,690 6,744 54.62%
-
NP to SH 12,975 7,735 3,697 33,862 22,001 14,690 6,744 54.62%
-
Tax Rate 42.94% 39.76% 36.64% 28.57% 31.74% 30.37% 32.64% -
Total Cost 118,592 73,232 35,446 134,092 92,354 59,268 26,779 169.43%
-
Net Worth 189,967 233,760 229,993 225,999 214,597 211,756 203,269 -4.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,749 - - 4,747 4,747 - - -
Div Payout % 36.60% - - 14.02% 21.58% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 189,967 233,760 229,993 225,999 214,597 211,756 203,269 -4.40%
NOSH 94,983 95,024 95,038 94,957 94,954 94,957 94,985 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.86% 9.55% 9.44% 20.16% 19.24% 19.86% 20.12% -
ROE 6.83% 3.31% 1.61% 14.98% 10.25% 6.94% 3.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 138.52 85.21 41.19 176.87 120.43 77.88 35.29 148.62%
EPS 13.66 8.14 3.89 35.66 23.17 15.47 7.10 54.62%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 2.46 2.42 2.38 2.26 2.23 2.14 -4.40%
Adjusted Per Share Value based on latest NOSH - 94,963
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.74 9.07 4.39 18.82 12.82 8.29 3.76 148.41%
EPS 1.45 0.87 0.41 3.79 2.47 1.65 0.76 53.76%
DPS 0.53 0.00 0.00 0.53 0.53 0.00 0.00 -
NAPS 0.2129 0.262 0.2578 0.2533 0.2405 0.2373 0.2278 -4.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.19 2.06 2.06 2.23 2.22 2.31 2.79 -
P/RPS 1.58 2.42 5.00 1.26 1.84 2.97 7.91 -65.79%
P/EPS 16.03 25.31 52.96 6.25 9.58 14.93 39.30 -44.97%
EY 6.24 3.95 1.89 15.99 10.44 6.70 2.54 81.96%
DY 2.28 0.00 0.00 2.24 2.25 0.00 0.00 -
P/NAPS 1.10 0.84 0.85 0.94 0.98 1.04 1.30 -10.53%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/12/05 26/08/05 28/04/05 26/04/05 24/12/04 26/07/04 24/05/04 -
Price 1.52 2.03 2.03 2.04 2.20 2.30 2.31 -
P/RPS 1.10 2.38 4.93 1.15 1.83 2.95 6.55 -69.52%
P/EPS 11.13 24.94 52.19 5.72 9.50 14.87 32.54 -51.05%
EY 8.99 4.01 1.92 17.48 10.53 6.73 3.07 104.54%
DY 3.29 0.00 0.00 2.45 2.27 0.00 0.00 -
P/NAPS 0.76 0.83 0.84 0.86 0.97 1.03 1.08 -20.86%

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