[SOP] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -46.69%
YoY- -34.39%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,175,340 1,207,025 1,207,661 1,323,771 1,399,466 1,434,576 1,394,106 -10.78%
PBT 66,814 67,455 77,821 113,775 209,305 268,605 279,003 -61.53%
Tax -16,214 -20,787 -26,859 -28,577 -46,151 -62,868 -62,558 -59.44%
NP 50,600 46,668 50,962 85,198 163,154 205,737 216,445 -62.15%
-
NP to SH 48,116 44,172 48,665 82,336 154,460 194,991 208,346 -62.45%
-
Tax Rate 24.27% 30.82% 34.51% 25.12% 22.05% 23.41% 22.42% -
Total Cost 1,124,740 1,160,357 1,156,699 1,238,573 1,236,312 1,228,839 1,177,661 -3.02%
-
Net Worth 3,338,542 3,338,118 3,293,606 3,249,098 3,207,155 2,997,316 2,801,299 12.44%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - 35,340 - - -
Div Payout % - - - - 22.88% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,338,542 3,338,118 3,293,606 3,249,098 3,207,155 2,997,316 2,801,299 12.44%
NOSH 891,037 890,175 890,163 890,163 584,512 572,799 571,693 34.53%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.31% 3.87% 4.22% 6.44% 11.66% 14.34% 15.53% -
ROE 1.44% 1.32% 1.48% 2.53% 4.82% 6.51% 7.44% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 132.02 135.60 135.67 148.71 158.40 250.80 243.86 -33.64%
EPS 5.40 4.96 5.45 9.25 17.48 34.09 36.44 -72.09%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.75 3.75 3.70 3.65 3.63 5.24 4.90 -16.37%
Adjusted Per Share Value based on latest NOSH - 890,163
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 131.85 135.40 135.47 148.50 156.99 160.93 156.39 -10.78%
EPS 5.40 4.96 5.46 9.24 17.33 21.87 23.37 -62.44%
DPS 0.00 0.00 0.00 0.00 3.96 0.00 0.00 -
NAPS 3.7451 3.7447 3.6947 3.6448 3.5978 3.3624 3.1425 12.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.45 2.39 2.60 2.19 4.01 5.40 3.49 -
P/RPS 1.86 1.76 1.92 1.47 2.53 2.15 1.43 19.21%
P/EPS 45.33 48.16 47.56 23.68 22.94 15.84 9.58 182.65%
EY 2.21 2.08 2.10 4.22 4.36 6.31 10.44 -64.58%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.70 0.60 1.10 1.03 0.71 -5.73%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 19/05/23 28/02/23 25/11/22 26/08/22 23/05/22 24/02/22 -
Price 2.53 2.51 2.64 2.60 2.75 6.00 5.37 -
P/RPS 1.92 1.85 1.95 1.75 1.74 2.39 2.20 -8.69%
P/EPS 46.81 50.58 48.29 28.11 15.73 17.60 14.74 116.51%
EY 2.14 1.98 2.07 3.56 6.36 5.68 6.79 -53.78%
DY 0.00 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 0.67 0.67 0.71 0.71 0.76 1.15 1.10 -28.21%

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