[SOP] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 357.16%
YoY- 2564.43%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 33,523 31,305 34,589 21,388 17,649 20,455 20,879 37.07%
PBT 10,012 9,093 13,344 24,062 6,693 6,885 6,495 33.40%
Tax -3,268 -2,178 -3,875 -2,187 -1,908 460 -2,856 9.39%
NP 6,744 6,915 9,469 21,875 4,785 7,345 3,639 50.82%
-
NP to SH 6,744 6,915 9,469 21,875 4,785 7,345 3,639 50.82%
-
Tax Rate 32.64% 23.95% 29.04% 9.09% 28.51% -6.68% 43.97% -
Total Cost 26,779 24,390 25,120 -487 12,864 13,110 17,240 34.08%
-
Net Worth 203,269 204,486 202,296 194,634 173,741 95,017 164,372 15.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 203,269 204,486 202,296 194,634 173,741 95,017 164,372 15.19%
NOSH 94,985 98,785 94,974 94,943 94,940 95,017 95,013 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.12% 22.09% 27.38% 102.28% 27.11% 35.91% 17.43% -
ROE 3.32% 3.38% 4.68% 11.24% 2.75% 7.73% 2.21% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.29 31.69 36.42 22.53 18.59 21.53 21.97 37.11%
EPS 7.10 7.00 9.97 23.04 5.04 7.73 3.83 50.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.07 2.13 2.05 1.83 1.00 1.73 15.21%
Adjusted Per Share Value based on latest NOSH - 94,943
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.76 3.51 3.87 2.40 1.98 2.29 2.34 37.14%
EPS 0.76 0.77 1.06 2.45 0.54 0.82 0.41 50.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2277 0.2291 0.2266 0.218 0.1946 0.1064 0.1841 15.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.79 2.03 1.92 1.95 1.90 0.00 0.00 -
P/RPS 7.91 6.41 5.27 8.66 10.22 0.00 0.00 -
P/EPS 39.30 29.00 19.26 8.46 37.70 0.00 0.00 -
EY 2.54 3.45 5.19 11.82 2.65 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.98 0.90 0.95 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 -
Price 2.31 2.31 2.00 1.93 1.90 1.90 0.00 -
P/RPS 6.55 7.29 5.49 8.57 10.22 8.83 0.00 -
P/EPS 32.54 33.00 20.06 8.38 37.70 24.58 0.00 -
EY 3.07 3.03 4.99 11.94 2.65 4.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 0.94 0.94 1.04 1.90 0.00 -

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