[SOP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -89.08%
YoY- -45.18%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 184,963 131,567 80,967 39,143 167,954 114,355 73,958 83.93%
PBT 31,875 22,741 12,840 5,835 47,403 32,232 21,098 31.56%
Tax -7,062 -9,766 -5,105 -2,138 -13,541 -10,231 -6,408 6.67%
NP 24,813 12,975 7,735 3,697 33,862 22,001 14,690 41.69%
-
NP to SH 24,813 12,975 7,735 3,697 33,862 22,001 14,690 41.69%
-
Tax Rate 22.16% 42.94% 39.76% 36.64% 28.57% 31.74% 30.37% -
Total Cost 160,150 118,592 73,232 35,446 134,092 92,354 59,268 93.65%
-
Net Worth 248,794 189,967 233,760 229,993 225,999 214,597 211,756 11.31%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 4,749 - - 4,747 4,747 - -
Div Payout % - 36.60% - - 14.02% 21.58% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 248,794 189,967 233,760 229,993 225,999 214,597 211,756 11.31%
NOSH 94,959 94,983 95,024 95,038 94,957 94,954 94,957 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.42% 9.86% 9.55% 9.44% 20.16% 19.24% 19.86% -
ROE 9.97% 6.83% 3.31% 1.61% 14.98% 10.25% 6.94% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 194.78 138.52 85.21 41.19 176.87 120.43 77.88 83.94%
EPS 26.13 13.66 8.14 3.89 35.66 23.17 15.47 41.69%
DPS 0.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 2.62 2.00 2.46 2.42 2.38 2.26 2.23 11.31%
Adjusted Per Share Value based on latest NOSH - 95,038
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.73 14.74 9.07 4.39 18.82 12.82 8.29 83.92%
EPS 2.78 1.45 0.87 0.41 3.79 2.47 1.65 41.45%
DPS 0.00 0.53 0.00 0.00 0.53 0.53 0.00 -
NAPS 0.2788 0.2129 0.262 0.2578 0.2533 0.2405 0.2373 11.31%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.56 2.19 2.06 2.06 2.23 2.22 2.31 -
P/RPS 0.80 1.58 2.42 5.00 1.26 1.84 2.97 -58.19%
P/EPS 5.97 16.03 25.31 52.96 6.25 9.58 14.93 -45.63%
EY 16.75 6.24 3.95 1.89 15.99 10.44 6.70 83.89%
DY 0.00 2.28 0.00 0.00 2.24 2.25 0.00 -
P/NAPS 0.60 1.10 0.84 0.85 0.94 0.98 1.04 -30.62%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 14/12/05 26/08/05 28/04/05 26/04/05 24/12/04 26/07/04 -
Price 1.87 1.52 2.03 2.03 2.04 2.20 2.30 -
P/RPS 0.96 1.10 2.38 4.93 1.15 1.83 2.95 -52.59%
P/EPS 7.16 11.13 24.94 52.19 5.72 9.50 14.87 -38.48%
EY 13.97 8.99 4.01 1.92 17.48 10.53 6.73 62.50%
DY 0.00 3.29 0.00 0.00 2.45 2.27 0.00 -
P/NAPS 0.71 0.76 0.83 0.84 0.86 0.97 1.03 -21.91%

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