[SOP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 47.43%
YoY- 51.71%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 852,724 526,669 238,484 728,158 515,568 302,568 145,104 225.30%
PBT 298,145 194,712 81,554 222,135 152,625 79,466 35,287 314.29%
Tax -77,459 -55,945 -60,976 -57,853 -40,567 -22,041 -10,715 273.41%
NP 220,686 138,767 20,578 164,282 112,058 57,425 24,572 331.49%
-
NP to SH 221,741 139,830 61,894 151,514 102,771 53,366 23,677 343.69%
-
Tax Rate 25.98% 28.73% 74.77% 26.04% 26.58% 27.74% 30.37% -
Total Cost 632,038 387,902 217,906 563,876 403,510 245,143 120,532 201.52%
-
Net Worth 1,163,079 1,099,459 1,033,898 970,589 926,821 883,713 853,573 22.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 12,971 12,985 - - - 9,652 - -
Div Payout % 5.85% 9.29% - - - 18.09% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,163,079 1,099,459 1,033,898 970,589 926,821 883,713 853,573 22.88%
NOSH 432,371 432,858 432,593 429,464 429,084 428,987 428,931 0.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.88% 26.35% 8.63% 22.56% 21.73% 18.98% 16.93% -
ROE 19.06% 12.72% 5.99% 15.61% 11.09% 6.04% 2.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 197.22 121.67 55.13 169.55 120.16 70.53 33.83 223.56%
EPS 46.26 28.76 12.84 35.30 23.91 12.44 5.52 312.04%
DPS 3.00 3.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 2.69 2.54 2.39 2.26 2.16 2.06 1.99 22.23%
Adjusted Per Share Value based on latest NOSH - 430,319
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 95.53 59.00 26.72 81.57 57.76 33.90 16.26 225.24%
EPS 24.84 15.66 6.93 16.97 11.51 5.98 2.65 343.96%
DPS 1.45 1.45 0.00 0.00 0.00 1.08 0.00 -
NAPS 1.303 1.2317 1.1583 1.0873 1.0383 0.99 0.9562 22.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.00 3.76 3.50 3.87 2.81 2.65 2.98 -
P/RPS 2.03 3.09 6.35 2.28 2.34 3.76 8.81 -62.38%
P/EPS 7.80 11.64 24.46 10.97 11.73 21.30 53.99 -72.43%
EY 12.82 8.59 4.09 9.12 8.52 4.69 1.85 263.04%
DY 0.75 0.80 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.49 1.48 1.46 1.71 1.30 1.29 1.50 -0.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 12/05/11 25/02/11 24/11/10 27/08/10 27/05/10 -
Price 4.75 4.19 3.48 3.68 3.23 2.72 2.41 -
P/RPS 2.41 3.44 6.31 2.17 2.69 3.86 7.12 -51.39%
P/EPS 9.26 12.97 24.32 10.43 13.49 21.86 43.66 -64.40%
EY 10.80 7.71 4.11 9.59 7.42 4.57 2.29 180.96%
DY 0.63 0.72 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 1.77 1.65 1.46 1.63 1.50 1.32 1.21 28.83%

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