[SOP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 61.8%
YoY- 40.19%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 271,707 148,846 60,875 221,482 152,584 90,259 43,781 237.33%
PBT 87,728 40,020 13,778 39,558 26,541 14,598 4,341 640.57%
Tax -17,133 -7,528 -2,716 -5,736 -6,305 -4,777 -2,284 282.73%
NP 70,595 32,492 11,062 33,822 20,236 9,821 2,057 953.80%
-
NP to SH 65,586 29,810 10,580 34,786 21,499 10,855 2,727 731.59%
-
Tax Rate 19.53% 18.81% 19.71% 14.50% 23.76% 32.72% 52.61% -
Total Cost 201,112 116,354 49,813 187,660 132,348 80,438 41,724 185.07%
-
Net Worth 406,701 377,431 357,413 346,749 333,703 321,682 331,237 14.64%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,135 - - 3,552 3,550 3,542 - -
Div Payout % 10.88% - - 10.21% 16.51% 32.64% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 406,701 377,431 357,413 346,749 333,703 321,682 331,237 14.64%
NOSH 142,702 142,427 142,395 142,110 142,001 141,710 142,774 -0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.98% 21.83% 18.17% 15.27% 13.26% 10.88% 4.70% -
ROE 16.13% 7.90% 2.96% 10.03% 6.44% 3.37% 0.82% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 190.40 104.51 42.75 155.85 107.45 63.69 30.66 237.47%
EPS 45.96 20.93 7.43 24.26 15.14 7.66 1.91 731.87%
DPS 5.00 0.00 0.00 2.50 2.50 2.50 0.00 -
NAPS 2.85 2.65 2.51 2.44 2.35 2.27 2.32 14.68%
Adjusted Per Share Value based on latest NOSH - 142,447
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.45 16.68 6.82 24.82 17.10 10.12 4.91 237.17%
EPS 7.35 3.34 1.19 3.90 2.41 1.22 0.31 723.72%
DPS 0.80 0.00 0.00 0.40 0.40 0.40 0.00 -
NAPS 0.4558 0.423 0.4006 0.3886 0.374 0.3605 0.3712 14.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.02 3.78 3.68 2.98 2.10 1.89 1.77 -
P/RPS 2.11 3.62 8.61 1.91 1.95 2.97 5.77 -48.83%
P/EPS 8.75 18.06 49.53 12.17 13.87 24.67 92.67 -79.23%
EY 11.43 5.54 2.02 8.21 7.21 4.05 1.08 381.34%
DY 1.24 0.00 0.00 0.84 1.19 1.32 0.00 -
P/NAPS 1.41 1.43 1.47 1.22 0.89 0.83 0.76 50.92%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 30/05/06 -
Price 5.60 3.80 3.58 3.76 2.50 2.50 1.92 -
P/RPS 2.94 3.64 8.37 2.41 2.33 3.93 6.26 -39.55%
P/EPS 12.18 18.16 48.18 15.36 16.51 32.64 100.52 -75.48%
EY 8.21 5.51 2.08 6.51 6.06 3.06 0.99 309.17%
DY 0.89 0.00 0.00 0.66 1.00 1.00 0.00 -
P/NAPS 1.96 1.43 1.43 1.54 1.06 1.10 0.83 77.23%

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