[SOP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -65.36%
YoY- 53.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,874,718 1,989,028 1,201,984 546,638 1,704,411 1,212,961 741,048 146.27%
PBT 160,136 147,902 97,368 48,955 145,436 92,908 33,957 180.42%
Tax -36,737 -37,002 -26,264 -12,982 -39,372 -26,751 -10,447 130.71%
NP 123,399 110,900 71,104 35,973 106,064 66,157 23,510 201.11%
-
NP to SH 115,409 103,627 66,585 33,684 97,254 60,751 22,243 198.80%
-
Tax Rate 22.94% 25.02% 26.97% 26.52% 27.07% 28.79% 30.77% -
Total Cost 2,751,319 1,878,128 1,130,880 510,665 1,598,347 1,146,804 717,538 144.38%
-
Net Worth 1,330,438 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 8.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 26,249 - - -
Div Payout % - - - - 26.99% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,330,438 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 8.84%
NOSH 439,088 438,911 438,636 438,593 437,489 437,057 436,994 0.31%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.29% 5.58% 5.92% 6.58% 6.22% 5.45% 3.17% -
ROE 8.67% 7.90% 5.15% 2.65% 7.88% 5.07% 1.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 654.70 453.17 274.03 124.63 389.59 277.53 169.58 145.49%
EPS 26.29 23.61 15.18 7.68 22.23 13.90 5.09 197.90%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 3.03 2.99 2.95 2.90 2.82 2.74 2.68 8.50%
Adjusted Per Share Value based on latest NOSH - 438,593
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 321.76 222.62 134.53 61.18 190.77 135.76 82.94 146.28%
EPS 12.92 11.60 7.45 3.77 10.89 6.80 2.49 198.81%
DPS 0.00 0.00 0.00 0.00 2.94 0.00 0.00 -
NAPS 1.4891 1.4689 1.4483 1.4236 1.3809 1.3404 1.3108 8.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.16 5.94 6.94 6.60 6.51 5.62 5.60 -
P/RPS 0.79 1.31 2.53 5.30 1.67 2.03 3.30 -61.34%
P/EPS 19.63 25.16 45.72 85.94 29.28 40.43 110.02 -68.20%
EY 5.09 3.97 2.19 1.16 3.41 2.47 0.91 214.11%
DY 0.00 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.70 1.99 2.35 2.28 2.31 2.05 2.09 -12.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 26/08/14 09/05/14 25/02/14 29/11/13 27/08/13 -
Price 5.55 5.90 6.00 6.46 6.04 6.10 5.52 -
P/RPS 0.85 1.30 2.19 5.18 1.55 2.20 3.26 -59.08%
P/EPS 21.12 24.99 39.53 84.11 27.17 43.88 108.45 -66.30%
EY 4.74 4.00 2.53 1.19 3.68 2.28 0.92 197.41%
DY 0.00 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 1.83 1.97 2.03 2.23 2.14 2.23 2.06 -7.56%

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