[SOP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -60.14%
YoY- 311.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 683,520 561,996 354,093 165,965 439,482 271,707 148,846 175.00%
PBT 208,560 192,814 129,820 63,297 151,370 87,728 40,020 199.08%
Tax -54,674 -52,252 -33,708 -16,237 -34,198 -17,133 -7,528 272.78%
NP 153,886 140,562 96,112 47,060 117,172 70,595 32,492 180.69%
-
NP to SH 140,563 127,797 87,711 43,560 109,285 65,586 29,810 179.87%
-
Tax Rate 26.21% 27.10% 25.97% 25.65% 22.59% 19.53% 18.81% -
Total Cost 529,634 421,434 257,981 118,905 322,310 201,112 116,354 173.40%
-
Net Worth 667,180 633,177 586,388 509,940 451,957 406,701 377,431 45.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 23,273 18,733 - 6,819 7,151 7,135 - -
Div Payout % 16.56% 14.66% - 15.66% 6.54% 10.88% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 667,180 633,177 586,388 509,940 451,957 406,701 377,431 45.94%
NOSH 387,895 374,661 176,623 153,596 143,024 142,702 142,427 94.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 22.51% 25.01% 27.14% 28.36% 26.66% 25.98% 21.83% -
ROE 21.07% 20.18% 14.96% 8.54% 24.18% 16.13% 7.90% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 176.21 150.00 200.48 108.05 307.28 190.40 104.51 41.43%
EPS 36.24 34.11 49.66 28.36 76.41 45.96 20.93 43.95%
DPS 6.00 5.00 0.00 4.44 5.00 5.00 0.00 -
NAPS 1.72 1.69 3.32 3.32 3.16 2.85 2.65 -24.93%
Adjusted Per Share Value based on latest NOSH - 153,596
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.60 62.98 39.68 18.60 49.25 30.45 16.68 175.01%
EPS 15.75 14.32 9.83 4.88 12.25 7.35 3.34 179.88%
DPS 2.61 2.10 0.00 0.76 0.80 0.80 0.00 -
NAPS 0.7477 0.7096 0.6572 0.5715 0.5065 0.4558 0.423 45.94%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.95 2.66 3.12 2.85 3.05 4.02 3.78 -
P/RPS 1.11 1.77 1.56 2.64 0.99 2.11 3.62 -54.36%
P/EPS 5.38 7.80 6.28 10.05 3.99 8.75 18.06 -55.23%
EY 18.58 12.82 15.92 9.95 25.05 11.43 5.54 123.23%
DY 3.08 1.88 0.00 1.56 1.64 1.24 0.00 -
P/NAPS 1.13 1.57 0.94 0.86 0.97 1.41 1.43 -14.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 -
Price 2.15 2.06 5.35 3.03 2.97 5.60 3.80 -
P/RPS 1.22 1.37 2.67 2.80 0.97 2.94 3.64 -51.58%
P/EPS 5.93 6.04 10.77 10.68 3.89 12.18 18.16 -52.41%
EY 16.85 16.56 9.28 9.36 25.73 8.21 5.51 109.97%
DY 2.79 2.43 0.00 1.47 1.68 0.89 0.00 -
P/NAPS 1.25 1.22 1.61 0.91 0.94 1.96 1.43 -8.54%

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