[SOP] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 12.59%
YoY- -3.81%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 764,582 630,873 863,734 787,044 655,345 546,638 491,450 34.37%
PBT 24,584 7,989 12,373 50,534 48,412 48,955 52,528 -39.80%
Tax -6,127 -2,832 -2,413 -10,738 -13,281 -12,982 -12,621 -38.31%
NP 18,457 5,157 9,960 39,796 35,131 35,973 39,907 -40.27%
-
NP to SH 17,073 5,450 9,131 37,042 32,901 33,684 36,503 -39.82%
-
Tax Rate 24.92% 35.45% 19.50% 21.25% 27.43% 26.52% 24.03% -
Total Cost 746,125 625,716 853,774 747,248 620,214 510,665 451,543 39.89%
-
Net Worth 1,350,879 1,331,733 1,321,361 1,313,826 1,294,106 1,271,921 1,240,222 5.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,350,879 1,331,733 1,321,361 1,313,826 1,294,106 1,271,921 1,240,222 5.87%
NOSH 440,025 439,516 438,990 439,406 438,680 438,593 439,795 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.41% 0.82% 1.15% 5.06% 5.36% 6.58% 8.12% -
ROE 1.26% 0.41% 0.69% 2.82% 2.54% 2.65% 2.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 173.76 143.54 196.75 179.12 149.39 124.63 111.75 34.32%
EPS 3.88 1.24 2.08 8.43 7.50 7.68 8.30 -39.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 3.03 3.01 2.99 2.95 2.90 2.82 5.84%
Adjusted Per Share Value based on latest NOSH - 439,406
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.77 70.77 96.89 88.29 73.52 61.32 55.13 34.37%
EPS 1.92 0.61 1.02 4.16 3.69 3.78 4.09 -39.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5154 1.4939 1.4823 1.4738 1.4517 1.4268 1.3913 5.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.66 5.09 5.16 5.94 6.94 6.60 6.51 -
P/RPS 2.68 3.55 2.62 3.32 4.65 5.30 5.83 -40.52%
P/EPS 120.10 410.48 248.08 70.46 92.53 85.94 78.43 32.95%
EY 0.83 0.24 0.40 1.42 1.08 1.16 1.27 -24.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.68 1.71 1.99 2.35 2.28 2.31 -24.40%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 02/09/15 15/05/15 27/02/15 21/11/14 26/08/14 09/05/14 25/02/14 -
Price 3.80 4.46 5.55 5.90 6.00 6.46 6.04 -
P/RPS 2.19 3.11 2.82 3.29 4.02 5.18 5.41 -45.36%
P/EPS 97.94 359.68 266.83 69.99 80.00 84.11 72.77 21.96%
EY 1.02 0.28 0.37 1.43 1.25 1.19 1.37 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.47 1.84 1.97 2.03 2.23 2.14 -30.56%

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