[SOP] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -68.15%
YoY- -70.79%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 140,907 157,786 101,589 121,524 207,903 188,128 165,965 -10.32%
PBT 33,999 44,575 9,360 15,746 62,994 66,523 63,297 -33.89%
Tax -6,936 -7,394 -2,752 -2,422 -18,544 -17,471 -16,237 -43.25%
NP 27,063 37,181 6,608 13,324 44,450 49,052 47,060 -30.82%
-
NP to SH 24,856 34,750 6,622 12,766 40,086 44,151 43,560 -31.18%
-
Tax Rate 20.40% 16.59% 29.40% 15.38% 29.44% 26.26% 25.65% -
Total Cost 113,844 120,605 94,981 108,200 163,453 139,076 118,905 -2.85%
-
Net Worth 708,530 683,543 666,027 426,946 704,946 625,080 509,940 24.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,489 - 8,803 - 25,027 - 6,819 41.54%
Div Payout % 46.22% - 132.95% - 62.43% - 15.66% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 708,530 683,543 666,027 426,946 704,946 625,080 509,940 24.49%
NOSH 382,989 381,868 382,774 426,946 417,128 188,277 153,596 83.77%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.21% 23.56% 6.50% 10.96% 21.38% 26.07% 28.36% -
ROE 3.51% 5.08% 0.99% 2.99% 5.69% 7.06% 8.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.79 41.32 26.54 28.46 49.84 99.92 108.05 -51.20%
EPS 6.49 9.10 1.73 2.99 9.61 23.45 28.36 -62.55%
DPS 3.00 0.00 2.30 0.00 6.00 0.00 4.44 -22.98%
NAPS 1.85 1.79 1.74 1.00 1.69 3.32 3.32 -32.26%
Adjusted Per Share Value based on latest NOSH - 426,946
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.79 17.68 11.38 13.61 23.29 21.08 18.59 -10.30%
EPS 2.78 3.89 0.74 1.43 4.49 4.95 4.88 -31.25%
DPS 1.29 0.00 0.99 0.00 2.80 0.00 0.76 42.24%
NAPS 0.7938 0.7658 0.7461 0.4783 0.7897 0.7003 0.5713 24.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.77 2.30 2.01 1.95 2.66 3.12 2.85 -
P/RPS 7.53 5.57 7.57 6.85 5.34 3.12 2.64 100.99%
P/EPS 42.68 25.27 116.18 65.22 27.68 13.30 10.05 162.01%
EY 2.34 3.96 0.86 1.53 3.61 7.52 9.95 -61.86%
DY 1.08 0.00 1.14 0.00 2.26 0.00 1.56 -21.72%
P/NAPS 1.50 1.28 1.16 1.95 1.57 0.94 0.86 44.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 21/05/09 27/02/09 28/11/08 13/08/08 28/05/08 -
Price 2.56 2.80 2.38 2.15 2.06 5.35 3.03 -
P/RPS 6.96 6.78 8.97 7.55 4.13 5.35 2.80 83.39%
P/EPS 39.45 30.77 137.57 71.90 21.44 22.81 10.68 138.76%
EY 2.54 3.25 0.73 1.39 4.67 4.38 9.36 -58.05%
DY 1.17 0.00 0.97 0.00 2.91 0.00 1.47 -14.10%
P/NAPS 1.38 1.56 1.37 2.15 1.22 1.61 0.91 31.96%

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