[SOP] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 92.57%
YoY- 138.88%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 949,046 788,322 820,395 794,884 626,060 518,084 866,758 6.23%
PBT 146,620 113,033 45,578 106,918 51,513 96,309 72,607 59.83%
Tax -38,702 -26,423 -19,635 -29,925 -10,485 -22,001 -21,646 47.36%
NP 107,918 86,610 25,943 76,993 41,028 74,308 50,961 64.98%
-
NP to SH 98,320 79,057 18,820 73,836 38,342 71,202 48,880 59.41%
-
Tax Rate 26.40% 23.38% 43.08% 27.99% 20.35% 22.84% 29.81% -
Total Cost 841,128 701,712 794,452 717,891 585,032 443,776 815,797 2.06%
-
Net Worth 2,561,099 2,456,525 2,375,705 2,357,994 2,312,197 2,272,197 2,203,573 10.55%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,561,099 2,456,525 2,375,705 2,357,994 2,312,197 2,272,197 2,203,573 10.55%
NOSH 571,673 571,418 571,121 570,943 570,913 570,911 570,876 0.09%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.37% 10.99% 3.16% 9.69% 6.55% 14.34% 5.88% -
ROE 3.84% 3.22% 0.79% 3.13% 1.66% 3.13% 2.22% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 166.01 137.99 143.66 139.22 109.66 90.75 151.83 6.13%
EPS 17.20 13.84 3.30 12.93 6.72 12.47 8.56 59.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 4.30 4.16 4.13 4.05 3.98 3.86 10.45%
Adjusted Per Share Value based on latest NOSH - 570,943
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 106.36 88.35 91.94 89.08 70.16 58.06 97.14 6.23%
EPS 11.02 8.86 2.11 8.27 4.30 7.98 5.48 59.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8702 2.753 2.6625 2.6426 2.5913 2.5465 2.4696 10.55%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.45 3.98 4.00 3.56 2.98 2.39 4.10 -
P/RPS 2.08 2.88 2.78 2.56 2.72 2.63 2.70 -15.97%
P/EPS 20.06 28.76 121.38 27.53 44.37 19.16 47.88 -44.03%
EY 4.99 3.48 0.82 3.63 2.25 5.22 2.09 78.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.93 0.96 0.86 0.74 0.60 1.06 -19.20%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 24/05/21 25/02/21 26/11/20 26/08/20 22/05/20 28/02/20 -
Price 3.76 4.05 4.14 3.96 3.73 2.85 3.26 -
P/RPS 2.26 2.93 2.88 2.84 3.40 3.14 2.15 3.38%
P/EPS 21.86 29.27 125.63 30.62 55.54 22.85 38.07 -30.93%
EY 4.57 3.42 0.80 3.27 1.80 4.38 2.63 44.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 1.00 0.96 0.92 0.72 0.84 0.00%

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