[SOP] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9.32%
YoY- 45.13%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 870,342 774,907 904,360 1,363,040 1,214,809 1,216,508 1,096,175 -14.24%
PBT 30,712 18,955 37,782 82,409 81,249 91,860 102,581 -55.21%
Tax -11,454 -6,218 -9,409 -28,965 -21,908 -20,671 -29,958 -47.29%
NP 19,258 12,737 28,373 53,444 59,341 71,189 72,623 -58.69%
-
NP to SH 17,731 10,530 26,072 49,295 54,363 67,057 66,925 -58.71%
-
Tax Rate 37.29% 32.80% 24.90% 35.15% 26.96% 22.50% 29.20% -
Total Cost 851,084 762,170 875,987 1,309,596 1,155,468 1,145,319 1,023,552 -11.56%
-
Net Worth 2,135,069 2,146,486 2,134,979 2,093,896 2,044,322 2,008,856 1,944,380 6.42%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,135,069 2,146,486 2,134,979 2,093,896 2,044,322 2,008,856 1,944,380 6.42%
NOSH 570,874 570,874 570,869 570,543 571,039 570,697 570,199 0.07%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.21% 1.64% 3.14% 3.92% 4.88% 5.85% 6.63% -
ROE 0.83% 0.49% 1.22% 2.35% 2.66% 3.34% 3.44% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 152.46 135.74 158.42 238.90 212.74 213.16 192.24 -14.30%
EPS 3.11 1.85 4.57 8.64 9.52 11.75 11.73 -58.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.76 3.74 3.67 3.58 3.52 3.41 6.34%
Adjusted Per Share Value based on latest NOSH - 570,543
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 97.69 86.98 101.51 153.00 136.36 136.55 123.04 -14.24%
EPS 1.99 1.18 2.93 5.53 6.10 7.53 7.51 -58.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3966 2.4094 2.3965 2.3504 2.2947 2.2549 2.1825 6.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.78 3.15 3.70 3.90 4.00 3.56 3.64 -
P/RPS 1.82 2.32 2.34 1.63 1.88 1.67 1.89 -2.48%
P/EPS 89.51 170.77 81.01 45.14 42.02 30.30 31.01 102.59%
EY 1.12 0.59 1.23 2.22 2.38 3.30 3.22 -50.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 0.99 1.06 1.12 1.01 1.07 -21.77%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 23/05/18 28/02/18 29/11/17 25/08/17 29/05/17 -
Price 2.45 3.01 3.45 3.72 4.16 3.59 3.60 -
P/RPS 1.61 2.22 2.18 1.56 1.96 1.68 1.87 -9.49%
P/EPS 78.88 163.18 75.54 43.06 43.70 30.55 30.67 87.60%
EY 1.27 0.61 1.32 2.32 2.29 3.27 3.26 -46.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.92 1.01 1.16 1.02 1.06 -27.06%

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