[SOP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -84.33%
YoY- 40.94%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 167,954 114,355 73,958 33,523 104,931 73,626 39,037 163.36%
PBT 47,403 32,232 21,098 10,012 53,192 44,099 30,755 33.25%
Tax -13,541 -10,231 -6,408 -3,268 -10,147 -7,969 -4,094 121.18%
NP 33,862 22,001 14,690 6,744 43,045 36,130 26,661 17.19%
-
NP to SH 33,862 22,001 14,690 6,744 43,045 36,130 26,661 17.19%
-
Tax Rate 28.57% 31.74% 30.37% 32.64% 19.08% 18.07% 13.31% -
Total Cost 134,092 92,354 59,268 26,779 61,886 37,496 12,376 386.12%
-
Net Worth 225,999 214,597 211,756 203,269 196,695 202,305 194,709 10.39%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,747 4,747 - - 4,751 - - -
Div Payout % 14.02% 21.58% - - 11.04% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 225,999 214,597 211,756 203,269 196,695 202,305 194,709 10.39%
NOSH 94,957 94,954 94,957 94,985 95,022 94,978 94,980 -0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.16% 19.24% 19.86% 20.12% 41.02% 49.07% 68.30% -
ROE 14.98% 10.25% 6.94% 3.32% 21.88% 17.86% 13.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 176.87 120.43 77.88 35.29 110.43 77.52 41.10 163.40%
EPS 35.66 23.17 15.47 7.10 45.30 38.04 28.07 17.21%
DPS 5.00 5.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.38 2.26 2.23 2.14 2.07 2.13 2.05 10.41%
Adjusted Per Share Value based on latest NOSH - 94,985
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.82 12.82 8.29 3.76 11.76 8.25 4.37 163.53%
EPS 3.79 2.47 1.65 0.76 4.82 4.05 2.99 17.03%
DPS 0.53 0.53 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.2533 0.2405 0.2373 0.2278 0.2204 0.2267 0.2182 10.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.23 2.22 2.31 2.79 2.03 1.92 1.95 -
P/RPS 1.26 1.84 2.97 7.91 1.84 2.48 4.74 -58.49%
P/EPS 6.25 9.58 14.93 39.30 4.48 5.05 6.95 -6.80%
EY 15.99 10.44 6.70 2.54 22.32 19.81 14.39 7.24%
DY 2.24 2.25 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 0.94 0.98 1.04 1.30 0.98 0.90 0.95 -0.69%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 26/04/05 24/12/04 26/07/04 24/05/04 24/05/04 27/11/03 27/08/03 -
Price 2.04 2.20 2.30 2.31 2.31 2.00 1.93 -
P/RPS 1.15 1.83 2.95 6.55 2.09 2.58 4.70 -60.71%
P/EPS 5.72 9.50 14.87 32.54 5.10 5.26 6.88 -11.53%
EY 17.48 10.53 6.73 3.07 19.61 19.02 14.54 12.99%
DY 2.45 2.27 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.86 0.97 1.03 1.08 1.12 0.94 0.94 -5.73%

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