[SOP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -89.01%
YoY- -26.24%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 221,482 152,584 90,259 43,781 184,963 131,567 80,967 95.23%
PBT 39,558 26,541 14,598 4,341 31,875 22,741 12,840 111.29%
Tax -5,736 -6,305 -4,777 -2,284 -7,062 -9,766 -5,105 8.05%
NP 33,822 20,236 9,821 2,057 24,813 12,975 7,735 166.68%
-
NP to SH 34,786 21,499 10,855 2,727 24,813 12,975 7,735 171.71%
-
Tax Rate 14.50% 23.76% 32.72% 52.61% 22.16% 42.94% 39.76% -
Total Cost 187,660 132,348 80,438 41,724 160,150 118,592 73,232 86.94%
-
Net Worth 346,749 333,703 321,682 331,237 248,794 189,967 233,760 29.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,552 3,550 3,542 - - 4,749 - -
Div Payout % 10.21% 16.51% 32.64% - - 36.60% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 346,749 333,703 321,682 331,237 248,794 189,967 233,760 29.97%
NOSH 142,110 142,001 141,710 142,774 94,959 94,983 95,024 30.68%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.27% 13.26% 10.88% 4.70% 13.42% 9.86% 9.55% -
ROE 10.03% 6.44% 3.37% 0.82% 9.97% 6.83% 3.31% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 155.85 107.45 63.69 30.66 194.78 138.52 85.21 49.39%
EPS 24.26 15.14 7.66 1.91 26.13 13.66 8.14 106.68%
DPS 2.50 2.50 2.50 0.00 0.00 5.00 0.00 -
NAPS 2.44 2.35 2.27 2.32 2.62 2.00 2.46 -0.54%
Adjusted Per Share Value based on latest NOSH - 142,774
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.82 17.10 10.12 4.91 20.73 14.74 9.07 95.28%
EPS 3.90 2.41 1.22 0.31 2.78 1.45 0.87 171.12%
DPS 0.40 0.40 0.40 0.00 0.00 0.53 0.00 -
NAPS 0.3886 0.374 0.3605 0.3712 0.2788 0.2129 0.262 29.96%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.98 2.10 1.89 1.77 1.56 2.19 2.06 -
P/RPS 1.91 1.95 2.97 5.77 0.80 1.58 2.42 -14.55%
P/EPS 12.17 13.87 24.67 92.67 5.97 16.03 25.31 -38.54%
EY 8.21 7.21 4.05 1.08 16.75 6.24 3.95 62.64%
DY 0.84 1.19 1.32 0.00 0.00 2.28 0.00 -
P/NAPS 1.22 0.89 0.83 0.76 0.60 1.10 0.84 28.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 14/12/05 26/08/05 -
Price 3.76 2.50 2.50 1.92 1.87 1.52 2.03 -
P/RPS 2.41 2.33 3.93 6.26 0.96 1.10 2.38 0.83%
P/EPS 15.36 16.51 32.64 100.52 7.16 11.13 24.94 -27.54%
EY 6.51 6.06 3.06 0.99 13.97 8.99 4.01 38.00%
DY 0.66 1.00 1.00 0.00 0.00 3.29 0.00 -
P/NAPS 1.54 1.06 1.10 0.83 0.71 0.76 0.83 50.82%

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