[SOP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 107.85%
YoY- -26.4%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 3,124,037 1,989,306 1,035,709 3,642,385 2,340,328 1,395,455 630,873 189.67%
PBT 137,613 76,249 31,628 120,781 61,106 32,573 7,989 563.52%
Tax -35,851 -17,336 -7,645 -32,464 -17,476 -8,959 -2,832 440.66%
NP 101,762 58,913 23,983 88,317 43,630 23,614 5,157 626.27%
-
NP to SH 96,083 58,592 25,032 84,938 40,865 22,523 5,450 573.85%
-
Tax Rate 26.05% 22.74% 24.17% 26.88% 28.60% 27.50% 35.45% -
Total Cost 3,022,275 1,930,393 1,011,726 3,554,068 2,296,698 1,371,841 625,716 184.92%
-
Net Worth 1,479,218 1,467,009 1,417,155 1,389,974 1,346,037 1,350,500 1,331,733 7.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,479,218 1,467,009 1,417,155 1,389,974 1,346,037 1,350,500 1,331,733 7.23%
NOSH 441,557 441,870 441,481 439,865 439,881 439,902 439,516 0.30%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.26% 2.96% 2.32% 2.42% 1.86% 1.69% 0.82% -
ROE 6.50% 3.99% 1.77% 6.11% 3.04% 1.67% 0.41% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 707.50 450.20 234.60 828.07 532.04 317.22 143.54 188.78%
EPS 21.76 13.26 5.67 19.31 9.29 5.12 1.24 571.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.32 3.21 3.16 3.06 3.07 3.03 6.90%
Adjusted Per Share Value based on latest NOSH - 440,730
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 349.98 222.86 116.03 408.05 262.18 156.33 70.68 189.66%
EPS 10.76 6.56 2.80 9.52 4.58 2.52 0.61 574.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6571 1.6435 1.5876 1.5572 1.5079 1.5129 1.4919 7.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.75 4.00 4.62 4.38 4.75 4.66 5.09 -
P/RPS 0.53 0.89 1.97 0.53 0.89 1.47 3.55 -71.75%
P/EPS 17.23 30.17 81.48 22.68 51.13 91.02 410.48 -87.85%
EY 5.80 3.32 1.23 4.41 1.96 1.10 0.24 731.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 1.44 1.39 1.55 1.52 1.68 -23.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 27/04/16 26/02/16 27/11/15 02/09/15 15/05/15 -
Price 3.74 3.66 4.38 4.30 4.65 3.80 4.46 -
P/RPS 0.53 0.81 1.87 0.52 0.87 1.20 3.11 -69.16%
P/EPS 17.19 27.60 77.25 22.27 50.05 74.22 359.68 -86.75%
EY 5.82 3.62 1.29 4.49 2.00 1.35 0.28 651.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.10 1.36 1.36 1.52 1.24 1.47 -16.53%

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