[SOP] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 58.14%
YoY- 601.59%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 794,884 626,060 518,084 866,758 716,312 590,200 742,065 4.67%
PBT 106,918 51,513 96,309 72,607 43,247 1,401 9,902 386.41%
Tax -29,925 -10,485 -22,001 -21,646 -10,643 -514 -2,274 454.78%
NP 76,993 41,028 74,308 50,961 32,604 887 7,628 365.08%
-
NP to SH 73,836 38,342 71,202 48,880 30,909 1,677 8,347 326.02%
-
Tax Rate 27.99% 20.35% 22.84% 29.81% 24.61% 36.69% 22.97% -
Total Cost 717,891 585,032 443,776 815,797 683,708 589,313 734,437 -1.50%
-
Net Worth 2,357,994 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 6.25%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - 28,543 - -
Div Payout % - - - - - 1,702.07% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,357,994 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 6.25%
NOSH 570,943 570,913 570,911 570,876 570,874 570,874 570,874 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.69% 6.55% 14.34% 5.88% 4.55% 0.15% 1.03% -
ROE 3.13% 1.66% 3.13% 2.22% 1.44% 0.08% 0.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 139.22 109.66 90.75 151.83 125.48 103.39 129.99 4.66%
EPS 12.93 6.72 12.47 8.56 5.41 0.29 1.46 326.35%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.13 4.05 3.98 3.86 3.77 3.77 3.77 6.25%
Adjusted Per Share Value based on latest NOSH - 570,876
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 89.22 70.27 58.15 97.29 80.40 66.25 83.30 4.67%
EPS 8.29 4.30 7.99 5.49 3.47 0.19 0.94 325.16%
DPS 0.00 0.00 0.00 0.00 0.00 3.20 0.00 -
NAPS 2.6468 2.5954 2.5505 2.4735 2.4158 2.4158 2.4158 6.25%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.56 2.98 2.39 4.10 2.08 2.40 2.47 -
P/RPS 2.56 2.72 2.63 2.70 1.66 2.32 1.90 21.92%
P/EPS 27.53 44.37 19.16 47.88 38.42 816.99 168.93 -70.06%
EY 3.63 2.25 5.22 2.09 2.60 0.12 0.59 234.65%
DY 0.00 0.00 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.86 0.74 0.60 1.06 0.55 0.64 0.66 19.24%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 22/05/20 28/02/20 28/11/19 23/08/19 21/05/19 -
Price 3.96 3.73 2.85 3.26 3.08 2.05 2.37 -
P/RPS 2.84 3.40 3.14 2.15 2.45 1.98 1.82 34.42%
P/EPS 30.62 55.54 22.85 38.07 56.89 697.85 162.09 -66.97%
EY 3.27 1.80 4.38 2.63 1.76 0.14 0.62 202.08%
DY 0.00 0.00 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.96 0.92 0.72 0.84 0.82 0.54 0.63 32.31%

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