[SOP] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -28.47%
YoY- -37.99%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 157,464 145,104 133,022 140,907 157,786 101,589 121,524 18.91%
PBT 44,179 35,287 46,725 33,999 44,575 9,360 15,746 99.30%
Tax -11,326 -10,715 -11,040 -6,936 -7,394 -2,752 -2,422 180.43%
NP 32,853 24,572 35,685 27,063 37,181 6,608 13,324 82.81%
-
NP to SH 29,689 23,677 33,641 24,856 34,750 6,622 12,766 75.80%
-
Tax Rate 25.64% 30.37% 23.63% 20.40% 16.59% 29.40% 15.38% -
Total Cost 124,611 120,532 97,337 113,844 120,605 94,981 108,200 9.90%
-
Net Worth 883,805 853,573 826,434 708,530 683,543 666,027 426,946 62.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 9,653 - - 11,489 - 8,803 - -
Div Payout % 32.51% - - 46.22% - 132.95% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 883,805 853,573 826,434 708,530 683,543 666,027 426,946 62.64%
NOSH 429,031 428,931 428,204 382,989 381,868 382,774 426,946 0.32%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 20.86% 16.93% 26.83% 19.21% 23.56% 6.50% 10.96% -
ROE 3.36% 2.77% 4.07% 3.51% 5.08% 0.99% 2.99% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.70 33.83 31.07 36.79 41.32 26.54 28.46 18.52%
EPS 6.92 5.52 7.85 6.49 9.10 1.73 2.99 75.23%
DPS 2.25 0.00 0.00 3.00 0.00 2.30 0.00 -
NAPS 2.06 1.99 1.93 1.85 1.79 1.74 1.00 62.11%
Adjusted Per Share Value based on latest NOSH - 382,989
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 17.65 16.26 14.91 15.79 17.68 11.39 13.62 18.91%
EPS 3.33 2.65 3.77 2.79 3.89 0.74 1.43 75.95%
DPS 1.08 0.00 0.00 1.29 0.00 0.99 0.00 -
NAPS 0.9905 0.9566 0.9262 0.7941 0.7661 0.7464 0.4785 62.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.65 2.98 2.83 2.77 2.30 2.01 1.95 -
P/RPS 7.22 8.81 9.11 7.53 5.57 7.57 6.85 3.57%
P/EPS 38.29 53.99 36.02 42.68 25.27 116.18 65.22 -29.95%
EY 2.61 1.85 2.78 2.34 3.96 0.86 1.53 42.90%
DY 0.85 0.00 0.00 1.08 0.00 1.14 0.00 -
P/NAPS 1.29 1.50 1.47 1.50 1.28 1.16 1.95 -24.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 21/05/09 27/02/09 -
Price 2.72 2.41 2.70 2.56 2.80 2.38 2.15 -
P/RPS 7.41 7.12 8.69 6.96 6.78 8.97 7.55 -1.24%
P/EPS 39.31 43.66 34.37 39.45 30.77 137.57 71.90 -33.21%
EY 2.54 2.29 2.91 2.54 3.25 0.73 1.39 49.63%
DY 0.83 0.00 0.00 1.17 0.00 0.97 0.00 -
P/NAPS 1.32 1.21 1.40 1.38 1.56 1.37 2.15 -27.82%

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