[SOP] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 140.28%
YoY- 382.67%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,134,731 953,597 1,035,709 1,360,624 886,306 764,582 630,873 47.74%
PBT 61,364 44,621 31,628 59,675 28,533 24,584 7,989 287.85%
Tax -18,515 -9,691 -7,645 -14,988 -8,517 -6,127 -2,832 248.44%
NP 42,849 34,930 23,983 44,687 20,016 18,457 5,157 308.65%
-
NP to SH 37,491 33,560 25,032 44,073 18,342 17,073 5,450 260.43%
-
Tax Rate 30.17% 21.72% 24.17% 25.12% 29.85% 24.92% 35.45% -
Total Cost 1,091,882 918,667 1,011,726 1,315,937 866,290 746,125 625,716 44.79%
-
Net Worth 1,481,071 1,466,042 1,417,155 1,392,706 1,345,959 1,350,879 1,331,733 7.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,481,071 1,466,042 1,417,155 1,392,706 1,345,959 1,350,879 1,331,733 7.32%
NOSH 442,110 441,578 441,481 440,730 439,856 440,025 439,516 0.39%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.78% 3.66% 2.32% 3.28% 2.26% 2.41% 0.82% -
ROE 2.53% 2.29% 1.77% 3.16% 1.36% 1.26% 0.41% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 256.66 215.95 234.60 308.72 201.50 173.76 143.54 47.16%
EPS 8.48 7.60 5.67 10.00 4.17 3.88 1.24 259.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.32 3.21 3.16 3.06 3.07 3.03 6.90%
Adjusted Per Share Value based on latest NOSH - 440,730
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 127.12 106.83 116.03 152.43 99.29 85.65 70.68 47.73%
EPS 4.20 3.76 2.80 4.94 2.05 1.91 0.61 260.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6592 1.6424 1.5876 1.5602 1.5078 1.5134 1.4919 7.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.75 4.00 4.62 4.38 4.75 4.66 5.09 -
P/RPS 1.46 1.85 1.97 1.42 2.36 2.68 3.55 -44.60%
P/EPS 44.22 52.63 81.48 43.80 113.91 120.10 410.48 -77.26%
EY 2.26 1.90 1.23 2.28 0.88 0.83 0.24 344.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 1.44 1.39 1.55 1.52 1.68 -23.62%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 27/04/16 26/02/16 27/11/15 02/09/15 15/05/15 -
Price 3.74 3.66 4.38 4.30 4.65 3.80 4.46 -
P/RPS 1.46 1.69 1.87 1.39 2.31 2.19 3.11 -39.51%
P/EPS 44.10 48.16 77.25 43.00 111.51 97.94 359.68 -75.22%
EY 2.27 2.08 1.29 2.33 0.90 1.02 0.28 302.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.10 1.36 1.36 1.52 1.24 1.47 -16.53%

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