[SOP] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 34.07%
YoY- 96.57%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,096,175 1,178,469 1,134,731 953,597 1,035,709 1,360,624 886,306 15.20%
PBT 102,581 50,523 61,364 44,621 31,628 59,675 28,533 134.49%
Tax -29,958 -11,605 -18,515 -9,691 -7,645 -14,988 -8,517 131.10%
NP 72,623 38,918 42,849 34,930 23,983 44,687 20,016 135.93%
-
NP to SH 66,925 33,965 37,491 33,560 25,032 44,073 18,342 136.82%
-
Tax Rate 29.20% 22.97% 30.17% 21.72% 24.17% 25.12% 29.85% -
Total Cost 1,023,552 1,139,551 1,091,882 918,667 1,011,726 1,315,937 866,290 11.75%
-
Net Worth 1,944,380 1,527,563 1,481,071 1,466,042 1,417,155 1,392,706 1,345,959 27.76%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,944,380 1,527,563 1,481,071 1,466,042 1,417,155 1,392,706 1,345,959 27.76%
NOSH 570,199 570,111 442,110 441,578 441,481 440,730 439,856 18.87%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.63% 3.30% 3.78% 3.66% 2.32% 3.28% 2.26% -
ROE 3.44% 2.22% 2.53% 2.29% 1.77% 3.16% 1.36% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 192.24 253.81 256.66 215.95 234.60 308.72 201.50 -3.08%
EPS 11.73 7.32 8.48 7.60 5.67 10.00 4.17 99.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.41 3.29 3.35 3.32 3.21 3.16 3.06 7.47%
Adjusted Per Share Value based on latest NOSH - 441,578
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 122.85 132.07 127.17 106.87 116.07 152.49 99.33 15.20%
EPS 7.50 3.81 4.20 3.76 2.81 4.94 2.06 136.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1791 1.7119 1.6598 1.643 1.5882 1.5608 1.5084 27.76%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.64 3.68 3.75 4.00 4.62 4.38 4.75 -
P/RPS 1.89 1.45 1.46 1.85 1.97 1.42 2.36 -13.75%
P/EPS 31.01 50.31 44.22 52.63 81.48 43.80 113.91 -57.96%
EY 3.22 1.99 2.26 1.90 1.23 2.28 0.88 137.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.12 1.20 1.44 1.39 1.55 -21.87%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 29/08/16 27/04/16 26/02/16 27/11/15 -
Price 3.60 3.72 3.74 3.66 4.38 4.30 4.65 -
P/RPS 1.87 1.47 1.46 1.69 1.87 1.39 2.31 -13.12%
P/EPS 30.67 50.85 44.10 48.16 77.25 43.00 111.51 -57.67%
EY 3.26 1.97 2.27 2.08 1.29 2.33 0.90 135.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.12 1.10 1.36 1.36 1.52 -21.34%

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