[SOP] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 37.59%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,548,685 2,333,876 1,096,175 4,416,122 3,124,037 1,989,306 1,035,709 127.10%
PBT 277,303 196,054 102,581 195,960 137,613 76,249 31,628 324.63%
Tax -72,537 -50,629 -29,958 -53,672 -35,851 -17,336 -7,645 347.56%
NP 204,766 145,425 72,623 142,288 101,762 58,913 23,983 317.19%
-
NP to SH 189,958 135,595 66,925 132,196 96,083 58,592 25,032 285.69%
-
Tax Rate 26.16% 25.82% 29.20% 27.39% 26.05% 22.74% 24.17% -
Total Cost 3,343,919 2,188,451 1,023,552 4,273,834 3,022,275 1,930,393 1,011,726 121.72%
-
Net Worth 2,042,804 2,008,814 1,944,380 1,527,563 1,479,218 1,467,009 1,417,155 27.57%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,042,804 2,008,814 1,944,380 1,527,563 1,479,218 1,467,009 1,417,155 27.57%
NOSH 570,615 570,686 570,199 570,111 441,557 441,870 441,481 18.63%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.77% 6.23% 6.63% 3.22% 3.26% 2.96% 2.32% -
ROE 9.30% 6.75% 3.44% 8.65% 6.50% 3.99% 1.77% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 621.90 408.96 192.24 951.13 707.50 450.20 234.60 91.42%
EPS 33.29 23.76 11.73 28.05 21.76 13.26 5.67 225.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.52 3.41 3.29 3.35 3.32 3.21 7.53%
Adjusted Per Share Value based on latest NOSH - 570,111
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 397.55 261.46 122.80 494.73 349.98 222.86 116.03 127.10%
EPS 21.28 15.19 7.50 14.81 10.76 6.56 2.80 286.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2885 2.2504 2.1782 1.7113 1.6571 1.6435 1.5876 27.57%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.00 3.56 3.64 3.68 3.75 4.00 4.62 -
P/RPS 0.64 0.87 1.89 0.39 0.53 0.89 1.97 -52.70%
P/EPS 12.02 14.98 31.01 12.93 17.23 30.17 81.48 -72.04%
EY 8.32 6.67 3.22 7.74 5.80 3.32 1.23 257.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.01 1.07 1.12 1.12 1.20 1.44 -15.41%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 29/05/17 27/02/17 30/11/16 29/08/16 27/04/16 -
Price 4.16 3.59 3.60 3.72 3.74 3.66 4.38 -
P/RPS 0.67 0.88 1.87 0.39 0.53 0.81 1.87 -49.52%
P/EPS 12.50 15.11 30.67 13.07 17.19 27.60 77.25 -70.27%
EY 8.00 6.62 3.26 7.65 5.82 3.62 1.29 237.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.02 1.06 1.13 1.12 1.10 1.36 -10.05%

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