[SOP] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -26.97%
YoY- -5.85%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 40,397 40,435 33,523 31,305 34,589 21,388 17,649 73.41%
PBT 11,134 11,086 10,012 9,093 13,344 24,062 6,693 40.26%
Tax -3,823 -3,140 -3,268 -2,178 -3,875 -2,187 -1,908 58.73%
NP 7,311 7,946 6,744 6,915 9,469 21,875 4,785 32.55%
-
NP to SH 7,311 7,946 6,744 6,915 9,469 21,875 4,785 32.55%
-
Tax Rate 34.34% 28.32% 32.64% 23.95% 29.04% 9.09% 28.51% -
Total Cost 33,086 32,489 26,779 24,390 25,120 -487 12,864 87.39%
-
Net Worth 214,582 211,703 203,269 204,486 202,296 194,634 173,741 15.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,747 - - - - - - -
Div Payout % 64.94% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 214,582 211,703 203,269 204,486 202,296 194,634 173,741 15.06%
NOSH 94,948 94,934 94,985 98,785 94,974 94,943 94,940 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 18.10% 19.65% 20.12% 22.09% 27.38% 102.28% 27.11% -
ROE 3.41% 3.75% 3.32% 3.38% 4.68% 11.24% 2.75% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.55 42.59 35.29 31.69 36.42 22.53 18.59 73.41%
EPS 7.70 8.37 7.10 7.00 9.97 23.04 5.04 32.54%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.23 2.14 2.07 2.13 2.05 1.83 15.06%
Adjusted Per Share Value based on latest NOSH - 98,785
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.53 4.53 3.76 3.51 3.88 2.40 1.98 73.36%
EPS 0.82 0.89 0.76 0.78 1.06 2.45 0.54 32.01%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2406 0.2374 0.2279 0.2293 0.2268 0.2182 0.1948 15.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.22 2.31 2.79 2.03 1.92 1.95 1.90 -
P/RPS 5.22 5.42 7.91 6.41 5.27 8.66 10.22 -36.02%
P/EPS 28.83 27.60 39.30 29.00 19.26 8.46 37.70 -16.33%
EY 3.47 3.62 2.54 3.45 5.19 11.82 2.65 19.63%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.04 1.30 0.98 0.90 0.95 1.04 -3.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/12/04 26/07/04 24/05/04 24/05/04 27/11/03 27/08/03 28/05/03 -
Price 2.20 2.30 2.31 2.31 2.00 1.93 1.90 -
P/RPS 5.17 5.40 6.55 7.29 5.49 8.57 10.22 -36.43%
P/EPS 28.57 27.48 32.54 33.00 20.06 8.38 37.70 -16.83%
EY 3.50 3.64 3.07 3.03 4.99 11.94 2.65 20.31%
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 1.08 1.12 0.94 0.94 1.04 -4.52%

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