[SOP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
04-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.59%
YoY- 287.97%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 439,482 271,707 148,846 60,875 221,482 152,584 90,259 186.44%
PBT 151,370 87,728 40,020 13,778 39,558 26,541 14,598 373.49%
Tax -34,198 -17,133 -7,528 -2,716 -5,736 -6,305 -4,777 270.11%
NP 117,172 70,595 32,492 11,062 33,822 20,236 9,821 419.77%
-
NP to SH 109,285 65,586 29,810 10,580 34,786 21,499 10,855 364.29%
-
Tax Rate 22.59% 19.53% 18.81% 19.71% 14.50% 23.76% 32.72% -
Total Cost 322,310 201,112 116,354 49,813 187,660 132,348 80,438 151.63%
-
Net Worth 451,957 406,701 377,431 357,413 346,749 333,703 321,682 25.36%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,151 7,135 - - 3,552 3,550 3,542 59.53%
Div Payout % 6.54% 10.88% - - 10.21% 16.51% 32.64% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 451,957 406,701 377,431 357,413 346,749 333,703 321,682 25.36%
NOSH 143,024 142,702 142,427 142,395 142,110 142,001 141,710 0.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 26.66% 25.98% 21.83% 18.17% 15.27% 13.26% 10.88% -
ROE 24.18% 16.13% 7.90% 2.96% 10.03% 6.44% 3.37% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 307.28 190.40 104.51 42.75 155.85 107.45 63.69 184.70%
EPS 76.41 45.96 20.93 7.43 24.26 15.14 7.66 361.45%
DPS 5.00 5.00 0.00 0.00 2.50 2.50 2.50 58.53%
NAPS 3.16 2.85 2.65 2.51 2.44 2.35 2.27 24.59%
Adjusted Per Share Value based on latest NOSH - 142,395
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.25 30.45 16.68 6.82 24.82 17.10 10.12 186.35%
EPS 12.25 7.35 3.34 1.19 3.90 2.41 1.22 363.47%
DPS 0.80 0.80 0.00 0.00 0.40 0.40 0.40 58.53%
NAPS 0.5065 0.4558 0.423 0.4006 0.3886 0.374 0.3605 25.36%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.05 4.02 3.78 3.68 2.98 2.10 1.89 -
P/RPS 0.99 2.11 3.62 8.61 1.91 1.95 2.97 -51.82%
P/EPS 3.99 8.75 18.06 49.53 12.17 13.87 24.67 -70.21%
EY 25.05 11.43 5.54 2.02 8.21 7.21 4.05 235.83%
DY 1.64 1.24 0.00 0.00 0.84 1.19 1.32 15.52%
P/NAPS 0.97 1.41 1.43 1.47 1.22 0.89 0.83 10.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 -
Price 2.97 5.60 3.80 3.58 3.76 2.50 2.50 -
P/RPS 0.97 2.94 3.64 8.37 2.41 2.33 3.93 -60.55%
P/EPS 3.89 12.18 18.16 48.18 15.36 16.51 32.64 -75.68%
EY 25.73 8.21 5.51 2.08 6.51 6.06 3.06 311.90%
DY 1.68 0.89 0.00 0.00 0.66 1.00 1.00 41.18%
P/NAPS 0.94 1.96 1.43 1.43 1.54 1.06 1.10 -9.92%

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