[SOP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
14-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.16%
YoY- -32.53%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 46,478 43,781 53,396 50,600 41,824 39,143 53,599 -9.08%
PBT 10,257 4,341 9,134 9,901 7,005 5,835 15,171 -23.02%
Tax -2,493 -2,284 2,704 -4,968 -2,967 -2,138 -3,310 -17.26%
NP 7,764 2,057 11,838 4,933 4,038 3,697 11,861 -24.66%
-
NP to SH 8,128 2,727 11,838 4,933 4,038 3,697 11,861 -22.32%
-
Tax Rate 24.31% 52.61% -29.60% 50.18% 42.36% 36.64% 21.82% -
Total Cost 38,714 41,724 41,558 45,667 37,786 35,446 41,738 -4.90%
-
Net Worth 323,127 331,237 189,851 189,875 233,728 229,993 226,014 26.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,558 - - - - - - -
Div Payout % 43.78% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 323,127 331,237 189,851 189,875 233,728 229,993 226,014 26.99%
NOSH 142,346 142,774 94,925 94,937 95,011 95,038 94,963 31.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.70% 4.70% 22.17% 9.75% 9.65% 9.44% 22.13% -
ROE 2.52% 0.82% 6.24% 2.60% 1.73% 1.61% 5.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.65 30.66 56.25 53.30 44.02 41.19 56.44 -30.64%
EPS 5.71 1.91 12.47 5.52 4.25 3.89 12.49 -40.74%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.32 2.00 2.00 2.46 2.42 2.38 -3.11%
Adjusted Per Share Value based on latest NOSH - 94,937
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.21 4.90 5.98 5.67 4.69 4.39 6.00 -9.00%
EPS 0.91 0.31 1.33 0.55 0.45 0.41 1.33 -22.40%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.362 0.3711 0.2127 0.2127 0.2618 0.2577 0.2532 26.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.89 1.77 1.56 2.19 2.06 2.06 2.23 -
P/RPS 5.79 5.77 2.77 4.11 4.68 5.00 3.95 29.12%
P/EPS 33.10 92.67 12.51 42.15 48.47 52.96 17.85 51.10%
EY 3.02 1.08 7.99 2.37 2.06 1.89 5.60 -33.82%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.76 0.78 1.10 0.84 0.85 0.94 -7.98%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 20/11/06 30/05/06 28/02/06 14/12/05 26/08/05 28/04/05 26/04/05 -
Price 2.50 1.92 1.87 1.52 2.03 2.03 2.04 -
P/RPS 7.66 6.26 3.32 2.85 4.61 4.93 3.61 65.35%
P/EPS 43.78 100.52 15.00 29.25 47.76 52.19 16.33 93.33%
EY 2.28 0.99 6.67 3.42 2.09 1.92 6.12 -48.31%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.83 0.94 0.76 0.83 0.84 0.86 17.88%

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