[SOP] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -86.38%
YoY- -67.98%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,915,335 2,048,577 1,332,265 742,065 3,532,890 2,549,609 1,679,267 44.30%
PBT 127,157 54,550 11,303 9,902 107,051 87,449 56,737 71.00%
Tax -35,077 -13,431 -2,788 -2,274 -40,346 -27,081 -15,627 71.18%
NP 92,080 41,119 8,515 7,628 66,705 60,368 41,110 70.93%
-
NP to SH 89,813 40,933 10,024 8,347 61,300 54,333 36,602 81.62%
-
Tax Rate 27.59% 24.62% 24.67% 22.97% 37.69% 30.97% 27.54% -
Total Cost 2,823,255 2,007,458 1,323,750 734,437 3,466,185 2,489,241 1,638,157 43.60%
-
Net Worth 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 1.76%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 28,543 - 28,543 - 34,252 - - -
Div Payout % 31.78% - 284.75% - 55.88% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 1.76%
NOSH 570,876 570,874 570,874 570,874 570,874 570,874 570,874 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.16% 2.01% 0.64% 1.03% 1.89% 2.37% 2.45% -
ROE 4.08% 1.90% 0.47% 0.39% 2.86% 2.54% 1.71% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 510.68 358.85 233.37 129.99 618.86 446.61 294.16 44.30%
EPS 15.73 7.17 1.76 1.46 10.74 9.52 6.41 81.63%
DPS 5.00 0.00 5.00 0.00 6.00 0.00 0.00 -
NAPS 3.86 3.77 3.77 3.77 3.75 3.74 3.76 1.76%
Adjusted Per Share Value based on latest NOSH - 570,874
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 326.72 229.58 149.31 83.16 395.93 285.74 188.20 44.30%
EPS 10.07 4.59 1.12 0.94 6.87 6.09 4.10 81.74%
DPS 3.20 0.00 3.20 0.00 3.84 0.00 0.00 -
NAPS 2.4696 2.412 2.412 2.412 2.3992 2.3928 2.4056 1.76%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.10 2.08 2.40 2.47 2.10 2.78 3.15 -
P/RPS 0.80 0.58 1.03 1.90 0.34 0.62 1.07 -17.57%
P/EPS 26.06 29.01 136.68 168.93 19.56 29.21 49.13 -34.39%
EY 3.84 3.45 0.73 0.59 5.11 3.42 2.04 52.27%
DY 1.22 0.00 2.08 0.00 2.86 0.00 0.00 -
P/NAPS 1.06 0.55 0.64 0.66 0.56 0.74 0.84 16.72%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 23/08/19 21/05/19 28/02/19 28/11/18 29/08/18 -
Price 3.26 3.08 2.05 2.37 2.54 2.45 3.01 -
P/RPS 0.64 0.86 0.88 1.82 0.41 0.55 1.02 -26.64%
P/EPS 20.72 42.96 116.75 162.09 23.65 25.74 46.95 -41.94%
EY 4.83 2.33 0.86 0.62 4.23 3.88 2.13 72.34%
DY 1.53 0.00 2.44 0.00 2.36 0.00 0.00 -
P/NAPS 0.84 0.82 0.54 0.63 0.68 0.66 0.80 3.29%

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