[SOP] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 198.06%
YoY- 101.29%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 60,875 68,898 62,325 46,478 43,781 53,396 50,600 13.12%
PBT 13,778 12,548 11,943 10,257 4,341 9,134 9,901 24.66%
Tax -2,716 698 -1,528 -2,493 -2,284 2,704 -4,968 -33.16%
NP 11,062 13,246 10,415 7,764 2,057 11,838 4,933 71.40%
-
NP to SH 10,580 12,977 10,415 8,128 2,727 11,838 4,933 66.38%
-
Tax Rate 19.71% -5.56% 12.79% 24.31% 52.61% -29.60% 50.18% -
Total Cost 49,813 55,652 51,910 38,714 41,724 41,558 45,667 5.97%
-
Net Worth 357,413 347,572 327,647 323,127 331,237 189,851 189,875 52.51%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 3,558 - - - -
Div Payout % - - - 43.78% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 357,413 347,572 327,647 323,127 331,237 189,851 189,875 52.51%
NOSH 142,395 142,447 139,424 142,346 142,774 94,925 94,937 31.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.17% 19.23% 16.71% 16.70% 4.70% 22.17% 9.75% -
ROE 2.96% 3.73% 3.18% 2.52% 0.82% 6.24% 2.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.75 48.37 44.70 32.65 30.66 56.25 53.30 -13.68%
EPS 7.43 9.11 7.47 5.71 1.91 12.47 5.52 21.93%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.51 2.44 2.35 2.27 2.32 2.00 2.00 16.36%
Adjusted Per Share Value based on latest NOSH - 142,346
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.82 7.72 6.98 5.21 4.90 5.98 5.67 13.11%
EPS 1.19 1.45 1.17 0.91 0.31 1.33 0.55 67.36%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.4004 0.3894 0.3671 0.362 0.3711 0.2127 0.2127 52.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.68 2.98 2.10 1.89 1.77 1.56 2.19 -
P/RPS 8.61 6.16 4.70 5.79 5.77 2.77 4.11 63.79%
P/EPS 49.53 32.71 28.11 33.10 92.67 12.51 42.15 11.36%
EY 2.02 3.06 3.56 3.02 1.08 7.99 2.37 -10.11%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 1.47 1.22 0.89 0.83 0.76 0.78 1.10 21.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 04/05/07 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 14/12/05 -
Price 3.58 3.76 2.50 2.50 1.92 1.87 1.52 -
P/RPS 8.37 7.77 5.59 7.66 6.26 3.32 2.85 105.21%
P/EPS 48.18 41.27 33.47 43.78 100.52 15.00 29.25 39.51%
EY 2.08 2.42 2.99 2.28 0.99 6.67 3.42 -28.23%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.54 1.06 1.10 0.83 0.94 0.76 52.46%

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