[SOP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.34%
YoY- 163.52%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 213,000 157,464 145,104 133,022 140,907 157,786 101,589 63.74%
PBT 73,159 44,179 35,287 46,725 33,999 44,575 9,360 293.35%
Tax -18,526 -11,326 -10,715 -11,040 -6,936 -7,394 -2,752 256.11%
NP 54,633 32,853 24,572 35,685 27,063 37,181 6,608 308.34%
-
NP to SH 49,405 29,689 23,677 33,641 24,856 34,750 6,622 281.34%
-
Tax Rate 25.32% 25.64% 30.37% 23.63% 20.40% 16.59% 29.40% -
Total Cost 158,367 124,611 120,532 97,337 113,844 120,605 94,981 40.56%
-
Net Worth 927,857 883,805 853,573 826,434 708,530 683,543 666,027 24.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 9,653 - - 11,489 - 8,803 -
Div Payout % - 32.51% - - 46.22% - 132.95% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 927,857 883,805 853,573 826,434 708,530 683,543 666,027 24.71%
NOSH 429,563 429,031 428,931 428,204 382,989 381,868 382,774 7.98%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 25.65% 20.86% 16.93% 26.83% 19.21% 23.56% 6.50% -
ROE 5.32% 3.36% 2.77% 4.07% 3.51% 5.08% 0.99% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.59 36.70 33.83 31.07 36.79 41.32 26.54 51.64%
EPS 11.46 6.92 5.52 7.85 6.49 9.10 1.73 252.31%
DPS 0.00 2.25 0.00 0.00 3.00 0.00 2.30 -
NAPS 2.16 2.06 1.99 1.93 1.85 1.79 1.74 15.49%
Adjusted Per Share Value based on latest NOSH - 428,204
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.88 17.66 16.27 14.92 15.80 17.69 11.39 63.73%
EPS 5.54 3.33 2.65 3.77 2.79 3.90 0.74 282.22%
DPS 0.00 1.08 0.00 0.00 1.29 0.00 0.99 -
NAPS 1.0404 0.991 0.9571 0.9267 0.7944 0.7664 0.7468 24.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.81 2.65 2.98 2.83 2.77 2.30 2.01 -
P/RPS 5.67 7.22 8.81 9.11 7.53 5.57 7.57 -17.51%
P/EPS 24.43 38.29 53.99 36.02 42.68 25.27 116.18 -64.60%
EY 4.09 2.61 1.85 2.78 2.34 3.96 0.86 182.53%
DY 0.00 0.85 0.00 0.00 1.08 0.00 1.14 -
P/NAPS 1.30 1.29 1.50 1.47 1.50 1.28 1.16 7.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 21/05/09 -
Price 3.23 2.72 2.41 2.70 2.56 2.80 2.38 -
P/RPS 6.51 7.41 7.12 8.69 6.96 6.78 8.97 -19.22%
P/EPS 28.08 39.31 43.66 34.37 39.45 30.77 137.57 -65.29%
EY 3.56 2.54 2.29 2.91 2.54 3.25 0.73 187.29%
DY 0.00 0.83 0.00 0.00 1.17 0.00 0.97 -
P/NAPS 1.50 1.32 1.21 1.40 1.38 1.56 1.37 6.22%

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