[SOP] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 66.41%
YoY- 98.76%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 288,185 238,484 212,590 213,000 157,464 145,104 133,022 67.66%
PBT 113,158 81,554 69,510 73,159 44,179 35,287 46,725 80.63%
Tax -35,367 -60,976 -17,286 -18,526 -11,326 -10,715 -11,040 117.77%
NP 77,791 20,578 52,224 54,633 32,853 24,572 35,685 68.36%
-
NP to SH 77,936 61,894 48,743 49,405 29,689 23,677 33,641 75.35%
-
Tax Rate 31.25% 74.77% 24.87% 25.32% 25.64% 30.37% 23.63% -
Total Cost 210,394 217,906 160,366 158,367 124,611 120,532 97,337 67.41%
-
Net Worth 1,100,001 1,033,898 972,522 927,857 883,805 853,573 826,434 21.06%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 12,992 - - - 9,653 - - -
Div Payout % 16.67% - - - 32.51% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,100,001 1,033,898 972,522 927,857 883,805 853,573 826,434 21.06%
NOSH 433,071 432,593 430,319 429,563 429,031 428,931 428,204 0.75%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 26.99% 8.63% 24.57% 25.65% 20.86% 16.93% 26.83% -
ROE 7.09% 5.99% 5.01% 5.32% 3.36% 2.77% 4.07% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 66.54 55.13 49.40 49.59 36.70 33.83 31.07 66.37%
EPS 15.92 12.84 10.43 11.46 6.92 5.52 7.85 60.42%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 2.54 2.39 2.26 2.16 2.06 1.99 1.93 20.15%
Adjusted Per Share Value based on latest NOSH - 429,563
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.31 26.74 23.84 23.88 17.66 16.27 14.92 67.62%
EPS 8.74 6.94 5.47 5.54 3.33 2.65 3.77 75.43%
DPS 1.46 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 1.2334 1.1593 1.0905 1.0404 0.991 0.9571 0.9267 21.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.76 3.50 3.87 2.81 2.65 2.98 2.83 -
P/RPS 5.65 6.35 7.83 5.67 7.22 8.81 9.11 -27.33%
P/EPS 20.89 24.46 34.17 24.43 38.29 53.99 36.02 -30.52%
EY 4.79 4.09 2.93 4.09 2.61 1.85 2.78 43.86%
DY 0.80 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 1.48 1.46 1.71 1.30 1.29 1.50 1.47 0.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 12/05/11 25/02/11 24/11/10 27/08/10 27/05/10 25/02/10 -
Price 4.19 3.48 3.68 3.23 2.72 2.41 2.70 -
P/RPS 6.30 6.31 7.45 6.51 7.41 7.12 8.69 -19.34%
P/EPS 23.28 24.32 32.49 28.08 39.31 43.66 34.37 -22.92%
EY 4.30 4.11 3.08 3.56 2.54 2.29 2.91 29.82%
DY 0.72 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 1.65 1.46 1.63 1.50 1.32 1.21 1.40 11.60%

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