[SOP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -66.31%
YoY- 99.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 104,931 73,626 39,037 17,649 66,228 45,773 24,894 160.25%
PBT 53,192 44,099 30,755 6,693 18,714 11,829 5,335 361.30%
Tax -10,147 -7,969 -4,094 -1,908 -4,510 -4,970 -2,114 183.73%
NP 43,045 36,130 26,661 4,785 14,204 6,859 3,221 460.49%
-
NP to SH 43,045 36,130 26,661 4,785 14,204 6,859 3,221 460.49%
-
Tax Rate 19.08% 18.07% 13.31% 28.51% 24.10% 42.02% 39.63% -
Total Cost 61,886 37,496 12,376 12,864 52,024 38,914 21,673 100.88%
-
Net Worth 196,695 202,305 194,709 173,741 157,590 164,350 160,574 14.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,751 - - - - - - -
Div Payout % 11.04% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 196,695 202,305 194,709 173,741 157,590 164,350 160,574 14.44%
NOSH 95,022 94,978 94,980 94,940 94,933 95,000 95,014 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 41.02% 49.07% 68.30% 27.11% 21.45% 14.98% 12.94% -
ROE 21.88% 17.86% 13.69% 2.75% 9.01% 4.17% 2.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 110.43 77.52 41.10 18.59 69.76 48.18 26.20 160.24%
EPS 45.30 38.04 28.07 5.04 15.00 7.22 3.39 460.46%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.13 2.05 1.83 1.66 1.73 1.69 14.43%
Adjusted Per Share Value based on latest NOSH - 94,940
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.76 8.25 4.37 1.98 7.42 5.13 2.79 160.25%
EPS 4.82 4.05 2.99 0.54 1.59 0.77 0.36 461.19%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.2266 0.2181 0.1946 0.1765 0.1841 0.1799 14.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.03 1.92 1.95 1.90 0.00 0.00 0.00 -
P/RPS 1.84 2.48 4.74 10.22 0.00 0.00 0.00 -
P/EPS 4.48 5.05 6.95 37.70 0.00 0.00 0.00 -
EY 22.32 19.81 14.39 2.65 0.00 0.00 0.00 -
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 0.95 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 -
Price 2.31 2.00 1.93 1.90 1.90 0.00 0.00 -
P/RPS 2.09 2.58 4.70 10.22 2.72 0.00 0.00 -
P/EPS 5.10 5.26 6.88 37.70 12.70 0.00 0.00 -
EY 19.61 19.02 14.54 2.65 7.87 0.00 0.00 -
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.94 0.94 1.04 1.14 0.00 0.00 -

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