[SOP] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 11.71%
YoY- 104.4%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,216,508 1,096,175 1,178,469 1,134,731 953,597 1,035,709 1,360,624 -7.19%
PBT 91,860 102,581 50,523 61,364 44,621 31,628 59,675 33.35%
Tax -20,671 -29,958 -11,605 -18,515 -9,691 -7,645 -14,988 23.92%
NP 71,189 72,623 38,918 42,849 34,930 23,983 44,687 36.44%
-
NP to SH 67,057 66,925 33,965 37,491 33,560 25,032 44,073 32.31%
-
Tax Rate 22.50% 29.20% 22.97% 30.17% 21.72% 24.17% 25.12% -
Total Cost 1,145,319 1,023,552 1,139,551 1,091,882 918,667 1,011,726 1,315,937 -8.84%
-
Net Worth 2,008,856 1,944,380 1,527,563 1,481,071 1,466,042 1,417,155 1,392,706 27.68%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,008,856 1,944,380 1,527,563 1,481,071 1,466,042 1,417,155 1,392,706 27.68%
NOSH 570,697 570,199 570,111 442,110 441,578 441,481 440,730 18.82%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.85% 6.63% 3.30% 3.78% 3.66% 2.32% 3.28% -
ROE 3.34% 3.44% 2.22% 2.53% 2.29% 1.77% 3.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 213.16 192.24 253.81 256.66 215.95 234.60 308.72 -21.89%
EPS 11.75 11.73 7.32 8.48 7.60 5.67 10.00 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.52 3.41 3.29 3.35 3.32 3.21 3.16 7.46%
Adjusted Per Share Value based on latest NOSH - 442,110
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 136.33 122.85 132.07 127.17 106.87 116.07 152.49 -7.20%
EPS 7.52 7.50 3.81 4.20 3.76 2.81 4.94 32.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2513 2.1791 1.7119 1.6598 1.643 1.5882 1.5608 27.68%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.56 3.64 3.68 3.75 4.00 4.62 4.38 -
P/RPS 1.67 1.89 1.45 1.46 1.85 1.97 1.42 11.42%
P/EPS 30.30 31.01 50.31 44.22 52.63 81.48 43.80 -21.79%
EY 3.30 3.22 1.99 2.26 1.90 1.23 2.28 27.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 1.12 1.12 1.20 1.44 1.39 -19.19%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 29/05/17 27/02/17 30/11/16 29/08/16 27/04/16 26/02/16 -
Price 3.59 3.60 3.72 3.74 3.66 4.38 4.30 -
P/RPS 1.68 1.87 1.47 1.46 1.69 1.87 1.39 13.47%
P/EPS 30.55 30.67 50.85 44.10 48.16 77.25 43.00 -20.39%
EY 3.27 3.26 1.97 2.27 2.08 1.29 2.33 25.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 1.13 1.12 1.10 1.36 1.36 -17.46%

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