[SOP] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.6%
YoY- 9.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 122,861 87,971 60,875 68,898 62,325 46,478 43,781 98.82%
PBT 47,708 26,242 13,778 12,548 11,943 10,257 4,341 393.59%
Tax -9,605 -4,812 -2,716 698 -1,528 -2,493 -2,284 160.30%
NP 38,103 21,430 11,062 13,246 10,415 7,764 2,057 598.84%
-
NP to SH 35,766 19,230 10,580 12,977 10,415 8,128 2,727 455.27%
-
Tax Rate 20.13% 18.34% 19.71% -5.56% 12.79% 24.31% 52.61% -
Total Cost 84,758 66,541 49,813 55,652 51,910 38,714 41,724 60.32%
-
Net Worth 407,895 377,477 357,413 347,572 327,647 323,127 331,237 14.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 3,558 - -
Div Payout % - - - - - 43.78% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 407,895 377,477 357,413 347,572 327,647 323,127 331,237 14.87%
NOSH 143,121 142,444 142,395 142,447 139,424 142,346 142,774 0.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.01% 24.36% 18.17% 19.23% 16.71% 16.70% 4.70% -
ROE 8.77% 5.09% 2.96% 3.73% 3.18% 2.52% 0.82% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 85.84 61.76 42.75 48.37 44.70 32.65 30.66 98.52%
EPS 24.99 13.50 7.43 9.11 7.47 5.71 1.91 454.38%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.85 2.65 2.51 2.44 2.35 2.27 2.32 14.68%
Adjusted Per Share Value based on latest NOSH - 142,447
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.77 9.86 6.82 7.72 6.98 5.21 4.91 98.74%
EPS 4.01 2.16 1.19 1.45 1.17 0.91 0.31 450.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.4571 0.423 0.4006 0.3895 0.3672 0.3621 0.3712 14.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.02 3.78 3.68 2.98 2.10 1.89 1.77 -
P/RPS 4.68 6.12 8.61 6.16 4.70 5.79 5.77 -13.01%
P/EPS 16.09 28.00 49.53 32.71 28.11 33.10 92.67 -68.84%
EY 6.22 3.57 2.02 3.06 3.56 3.02 1.08 220.95%
DY 0.00 0.00 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 1.41 1.43 1.47 1.22 0.89 0.83 0.76 50.92%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 30/05/06 -
Price 5.60 3.80 3.58 3.76 2.50 2.50 1.92 -
P/RPS 6.52 6.15 8.37 7.77 5.59 7.66 6.26 2.74%
P/EPS 22.41 28.15 48.18 41.27 33.47 43.78 100.52 -63.19%
EY 4.46 3.55 2.08 2.42 2.99 2.28 0.99 172.52%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 1.96 1.43 1.43 1.54 1.06 1.10 0.83 77.23%

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