[SOP] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 28.14%
YoY- 111.13%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 87,971 60,875 68,898 62,325 46,478 43,781 53,396 39.62%
PBT 26,242 13,778 12,548 11,943 10,257 4,341 9,134 102.48%
Tax -4,812 -2,716 698 -1,528 -2,493 -2,284 2,704 -
NP 21,430 11,062 13,246 10,415 7,764 2,057 11,838 48.69%
-
NP to SH 19,230 10,580 12,977 10,415 8,128 2,727 11,838 38.30%
-
Tax Rate 18.34% 19.71% -5.56% 12.79% 24.31% 52.61% -29.60% -
Total Cost 66,541 49,813 55,652 51,910 38,714 41,724 41,558 36.98%
-
Net Worth 377,477 357,413 347,572 327,647 323,127 331,237 189,851 58.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - 3,558 - - -
Div Payout % - - - - 43.78% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 377,477 357,413 347,572 327,647 323,127 331,237 189,851 58.31%
NOSH 142,444 142,395 142,447 139,424 142,346 142,774 94,925 31.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 24.36% 18.17% 19.23% 16.71% 16.70% 4.70% 22.17% -
ROE 5.09% 2.96% 3.73% 3.18% 2.52% 0.82% 6.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.76 42.75 48.37 44.70 32.65 30.66 56.25 6.44%
EPS 13.50 7.43 9.11 7.47 5.71 1.91 12.47 5.44%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.65 2.51 2.44 2.35 2.27 2.32 2.00 20.69%
Adjusted Per Share Value based on latest NOSH - 139,424
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.86 6.82 7.72 6.98 5.21 4.91 5.98 39.69%
EPS 2.16 1.19 1.45 1.17 0.91 0.31 1.33 38.28%
DPS 0.00 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.423 0.4006 0.3895 0.3672 0.3621 0.3712 0.2128 58.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.78 3.68 2.98 2.10 1.89 1.77 1.56 -
P/RPS 6.12 8.61 6.16 4.70 5.79 5.77 2.77 69.88%
P/EPS 28.00 49.53 32.71 28.11 33.10 92.67 12.51 71.35%
EY 3.57 2.02 3.06 3.56 3.02 1.08 7.99 -41.64%
DY 0.00 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 1.43 1.47 1.22 0.89 0.83 0.76 0.78 49.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 -
Price 3.80 3.58 3.76 2.50 2.50 1.92 1.87 -
P/RPS 6.15 8.37 7.77 5.59 7.66 6.26 3.32 51.00%
P/EPS 28.15 48.18 41.27 33.47 43.78 100.52 15.00 52.32%
EY 3.55 2.08 2.42 2.99 2.28 0.99 6.67 -34.40%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 1.43 1.43 1.54 1.06 1.10 0.83 0.94 32.37%

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