[SOP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 66.63%
YoY- 214.16%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 561,996 354,093 165,965 439,482 271,707 148,846 60,875 338.29%
PBT 192,814 129,820 63,297 151,370 87,728 40,020 13,778 477.93%
Tax -52,252 -33,708 -16,237 -34,198 -17,133 -7,528 -2,716 614.12%
NP 140,562 96,112 47,060 117,172 70,595 32,492 11,062 442.01%
-
NP to SH 127,797 87,711 43,560 109,285 65,586 29,810 10,580 424.06%
-
Tax Rate 27.10% 25.97% 25.65% 22.59% 19.53% 18.81% 19.71% -
Total Cost 421,434 257,981 118,905 322,310 201,112 116,354 49,813 313.58%
-
Net Worth 633,177 586,388 509,940 451,957 406,701 377,431 357,413 46.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 18,733 - 6,819 7,151 7,135 - - -
Div Payout % 14.66% - 15.66% 6.54% 10.88% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 633,177 586,388 509,940 451,957 406,701 377,431 357,413 46.25%
NOSH 374,661 176,623 153,596 143,024 142,702 142,427 142,395 90.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.01% 27.14% 28.36% 26.66% 25.98% 21.83% 18.17% -
ROE 20.18% 14.96% 8.54% 24.18% 16.13% 7.90% 2.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 150.00 200.48 108.05 307.28 190.40 104.51 42.75 130.37%
EPS 34.11 49.66 28.36 76.41 45.96 20.93 7.43 175.45%
DPS 5.00 0.00 4.44 5.00 5.00 0.00 0.00 -
NAPS 1.69 3.32 3.32 3.16 2.85 2.65 2.51 -23.12%
Adjusted Per Share Value based on latest NOSH - 142,527
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 63.01 39.70 18.61 49.28 30.47 16.69 6.83 338.09%
EPS 14.33 9.83 4.88 12.25 7.35 3.34 1.19 422.99%
DPS 2.10 0.00 0.76 0.80 0.80 0.00 0.00 -
NAPS 0.71 0.6575 0.5718 0.5068 0.456 0.4232 0.4008 46.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.66 3.12 2.85 3.05 4.02 3.78 3.68 -
P/RPS 1.77 1.56 2.64 0.99 2.11 3.62 8.61 -65.06%
P/EPS 7.80 6.28 10.05 3.99 8.75 18.06 49.53 -70.73%
EY 12.82 15.92 9.95 25.05 11.43 5.54 2.02 241.63%
DY 1.88 0.00 1.56 1.64 1.24 0.00 0.00 -
P/NAPS 1.57 0.94 0.86 0.97 1.41 1.43 1.47 4.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 -
Price 2.06 5.35 3.03 2.97 5.60 3.80 3.58 -
P/RPS 1.37 2.67 2.80 0.97 2.94 3.64 8.37 -69.97%
P/EPS 6.04 10.77 10.68 3.89 12.18 18.16 48.18 -74.85%
EY 16.56 9.28 9.36 25.73 8.21 5.51 2.08 297.21%
DY 2.43 0.00 1.47 1.68 0.89 0.00 0.00 -
P/NAPS 1.22 1.61 0.91 0.94 1.96 1.43 1.43 -10.02%

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