[SOP] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 10.26%
YoY- 125.13%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,038,878 1,737,368 788,322 2,759,423 1,939,028 1,144,144 518,084 224.89%
PBT 435,088 259,653 113,033 300,318 254,740 147,823 96,309 173.02%
Tax -108,472 -65,125 -26,423 -82,046 -62,411 -32,486 -22,001 189.39%
NP 326,616 194,528 86,610 218,272 192,329 115,337 74,308 168.08%
-
NP to SH 302,866 177,377 79,057 202,200 183,380 109,545 71,202 162.29%
-
Tax Rate 24.93% 25.08% 23.38% 27.32% 24.50% 21.98% 22.84% -
Total Cost 2,712,262 1,542,840 701,712 2,541,151 1,746,699 1,028,807 443,776 233.91%
-
Net Worth 2,612,555 2,561,099 2,456,525 2,375,705 2,357,994 2,312,197 2,272,197 9.74%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 22,867 - - 28,554 - - - -
Div Payout % 7.55% - - 14.12% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,612,555 2,561,099 2,456,525 2,375,705 2,357,994 2,312,197 2,272,197 9.74%
NOSH 571,675 571,673 571,418 571,121 570,943 570,913 570,911 0.08%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.75% 11.20% 10.99% 7.91% 9.92% 10.08% 14.34% -
ROE 11.59% 6.93% 3.22% 8.51% 7.78% 4.74% 3.13% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 531.57 303.91 137.99 483.19 339.62 200.41 90.75 224.59%
EPS 53.00 31.04 13.84 35.42 32.12 19.19 12.47 162.15%
DPS 4.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 4.57 4.48 4.30 4.16 4.13 4.05 3.98 9.64%
Adjusted Per Share Value based on latest NOSH - 571,121
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 340.90 194.90 88.43 309.55 217.52 128.35 58.12 224.88%
EPS 33.98 19.90 8.87 22.68 20.57 12.29 7.99 162.26%
DPS 2.57 0.00 0.00 3.20 0.00 0.00 0.00 -
NAPS 2.9307 2.873 2.7557 2.665 2.6452 2.5938 2.5489 9.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.59 3.45 3.98 4.00 3.56 2.98 2.39 -
P/RPS 0.68 1.14 2.88 0.83 1.05 1.49 2.63 -59.38%
P/EPS 6.78 11.12 28.76 11.30 11.08 15.53 19.16 -49.93%
EY 14.76 8.99 3.48 8.85 9.02 6.44 5.22 99.83%
DY 1.11 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.79 0.77 0.93 0.96 0.86 0.74 0.60 20.10%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 24/05/21 25/02/21 26/11/20 26/08/20 22/05/20 -
Price 3.53 3.76 4.05 4.14 3.96 3.73 2.85 -
P/RPS 0.66 1.24 2.93 0.86 1.17 1.86 3.14 -64.61%
P/EPS 6.66 12.12 29.27 11.69 12.33 19.44 22.85 -56.00%
EY 15.01 8.25 3.42 8.55 8.11 5.14 4.38 127.13%
DY 1.13 0.00 0.00 1.21 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.94 1.00 0.96 0.92 0.72 4.57%

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