[SOP] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 85.99%
YoY- 243.41%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 188,128 165,965 167,775 122,861 87,971 60,875 68,898 95.47%
PBT 66,523 63,297 63,642 47,708 26,242 13,778 12,548 204.34%
Tax -17,471 -16,237 -17,065 -9,605 -4,812 -2,716 698 -
NP 49,052 47,060 46,577 38,103 21,430 11,062 13,246 139.54%
-
NP to SH 44,151 43,560 43,699 35,766 19,230 10,580 12,977 126.37%
-
Tax Rate 26.26% 25.65% 26.81% 20.13% 18.34% 19.71% -5.56% -
Total Cost 139,076 118,905 121,198 84,758 66,541 49,813 55,652 84.25%
-
Net Worth 625,080 509,940 450,387 407,895 377,477 357,413 347,572 47.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 6,819 - - - - - -
Div Payout % - 15.66% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 625,080 509,940 450,387 407,895 377,477 357,413 347,572 47.93%
NOSH 188,277 153,596 142,527 143,121 142,444 142,395 142,447 20.45%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 26.07% 28.36% 27.76% 31.01% 24.36% 18.17% 19.23% -
ROE 7.06% 8.54% 9.70% 8.77% 5.09% 2.96% 3.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 99.92 108.05 117.71 85.84 61.76 42.75 48.37 62.27%
EPS 23.45 28.36 30.66 24.99 13.50 7.43 9.11 87.93%
DPS 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.32 3.16 2.85 2.65 2.51 2.44 22.81%
Adjusted Per Share Value based on latest NOSH - 143,121
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.09 18.61 18.81 13.78 9.86 6.83 7.73 95.37%
EPS 4.95 4.88 4.90 4.01 2.16 1.19 1.46 125.85%
DPS 0.00 0.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7009 0.5718 0.505 0.4574 0.4233 0.4008 0.3897 47.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.12 2.85 3.05 4.02 3.78 3.68 2.98 -
P/RPS 3.12 2.64 2.59 4.68 6.12 8.61 6.16 -36.48%
P/EPS 13.30 10.05 9.95 16.09 28.00 49.53 32.71 -45.14%
EY 7.52 9.95 10.05 6.22 3.57 2.02 3.06 82.20%
DY 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.86 0.97 1.41 1.43 1.47 1.22 -15.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 -
Price 5.35 3.03 2.97 5.60 3.80 3.58 3.76 -
P/RPS 5.35 2.80 2.52 6.52 6.15 8.37 7.77 -22.04%
P/EPS 22.81 10.68 9.69 22.41 28.15 48.18 41.27 -32.67%
EY 4.38 9.36 10.32 4.46 3.55 2.08 2.42 48.56%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.91 0.94 1.96 1.43 1.43 1.54 3.01%

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