[SOP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 7.85%
YoY- -35.47%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,212,961 741,048 427,058 1,314,943 931,165 510,385 228,783 203.74%
PBT 92,908 33,957 29,304 213,935 191,797 130,679 57,310 37.96%
Tax -26,751 -10,447 -7,501 -50,333 -46,788 -32,868 -14,364 51.31%
NP 66,157 23,510 21,803 163,602 145,009 97,811 42,946 33.34%
-
NP to SH 60,751 22,243 21,961 156,776 145,364 98,013 42,992 25.89%
-
Tax Rate 28.79% 30.77% 25.60% 23.53% 24.39% 25.15% 25.06% -
Total Cost 1,146,804 717,538 405,255 1,151,341 786,156 412,574 185,837 236.06%
-
Net Worth 1,197,537 1,171,144 647,043 1,358,725 1,446,103 1,402,848 1,360,863 -8.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 26,129 14,131 13,981 - -
Div Payout % - - - 16.67% 9.72% 14.27% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,197,537 1,171,144 647,043 1,358,725 1,446,103 1,402,848 1,360,863 -8.16%
NOSH 437,057 436,994 240,536 435,488 471,043 466,062 470,887 -4.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.45% 3.17% 5.11% 12.44% 15.57% 19.16% 18.77% -
ROE 5.07% 1.90% 3.39% 11.54% 10.05% 6.99% 3.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 277.53 169.58 177.54 301.95 197.68 109.51 48.59 219.18%
EPS 13.90 5.09 9.13 36.00 30.86 21.03 9.13 32.30%
DPS 0.00 0.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 2.74 2.68 2.69 3.12 3.07 3.01 2.89 -3.48%
Adjusted Per Share Value based on latest NOSH - 433,832
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 136.01 83.09 47.89 147.44 104.41 57.23 25.65 203.77%
EPS 6.81 2.49 2.46 17.58 16.30 10.99 4.82 25.88%
DPS 0.00 0.00 0.00 2.93 1.58 1.57 0.00 -
NAPS 1.3428 1.3132 0.7255 1.5235 1.6215 1.573 1.5259 -8.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.62 5.60 5.54 5.76 6.55 6.29 6.90 -
P/RPS 2.03 3.30 3.12 1.91 3.31 5.74 14.20 -72.62%
P/EPS 40.43 110.02 60.68 16.00 21.22 29.91 75.58 -34.07%
EY 2.47 0.91 1.65 6.25 4.71 3.34 1.32 51.79%
DY 0.00 0.00 0.00 1.04 0.46 0.48 0.00 -
P/NAPS 2.05 2.09 2.06 1.85 2.13 2.09 2.39 -9.71%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 30/04/13 - 01/03/13 04/09/12 08/05/12 -
Price 6.10 5.52 5.63 0.00 5.10 6.81 6.66 -
P/RPS 2.20 3.26 3.17 0.00 2.58 6.22 13.71 -70.43%
P/EPS 43.88 108.45 61.66 0.00 16.53 32.38 72.95 -28.72%
EY 2.28 0.92 1.62 0.00 6.05 3.09 1.37 40.39%
DY 0.00 0.00 0.00 0.00 0.59 0.44 0.00 -
P/NAPS 2.23 2.06 2.09 0.00 1.66 2.26 2.30 -2.03%

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