[SOP] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 66.03%
YoY- 1007.05%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,323,771 1,399,466 1,434,576 1,394,106 1,301,510 949,046 788,322 41.23%
PBT 113,775 209,305 268,605 279,003 175,435 146,620 113,033 0.43%
Tax -28,577 -46,151 -62,868 -62,558 -43,347 -38,702 -26,423 5.35%
NP 85,198 163,154 205,737 216,445 132,088 107,918 86,610 -1.08%
-
NP to SH 82,336 154,460 194,991 208,346 125,489 98,320 79,057 2.74%
-
Tax Rate 25.12% 22.05% 23.41% 22.42% 24.71% 26.40% 23.38% -
Total Cost 1,238,573 1,236,312 1,228,839 1,177,661 1,169,422 841,128 701,712 46.00%
-
Net Worth 3,249,098 3,207,155 2,997,316 2,801,299 2,612,555 2,561,099 2,456,525 20.47%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 35,340 - - 22,867 - - -
Div Payout % - 22.88% - - 18.22% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,249,098 3,207,155 2,997,316 2,801,299 2,612,555 2,561,099 2,456,525 20.47%
NOSH 890,163 584,512 572,799 571,693 571,675 571,673 571,418 34.34%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.44% 11.66% 14.34% 15.53% 10.15% 11.37% 10.99% -
ROE 2.53% 4.82% 6.51% 7.44% 4.80% 3.84% 3.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 148.71 158.40 250.80 243.86 227.67 166.01 137.99 5.10%
EPS 9.25 17.48 34.09 36.44 21.95 17.20 13.84 -23.53%
DPS 0.00 4.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.65 3.63 5.24 4.90 4.57 4.48 4.30 -10.34%
Adjusted Per Share Value based on latest NOSH - 571,693
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 148.59 157.09 161.03 156.49 146.09 106.53 88.49 41.22%
EPS 9.24 17.34 21.89 23.39 14.09 11.04 8.87 2.75%
DPS 0.00 3.97 0.00 0.00 2.57 0.00 0.00 -
NAPS 3.647 3.60 3.3644 3.1444 2.9325 2.8748 2.7574 20.47%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.19 4.01 5.40 3.49 3.59 3.45 3.98 -
P/RPS 1.47 2.53 2.15 1.43 1.58 2.08 2.88 -36.10%
P/EPS 23.68 22.94 15.84 9.58 16.35 20.06 28.76 -12.14%
EY 4.22 4.36 6.31 10.44 6.11 4.99 3.48 13.70%
DY 0.00 1.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.60 1.10 1.03 0.71 0.79 0.77 0.93 -25.31%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 23/05/22 24/02/22 26/11/21 26/08/21 24/05/21 -
Price 2.60 2.75 6.00 5.37 3.53 3.76 4.05 -
P/RPS 1.75 1.74 2.39 2.20 1.55 2.26 2.93 -29.05%
P/EPS 28.11 15.73 17.60 14.74 16.08 21.86 29.27 -2.65%
EY 3.56 6.36 5.68 6.79 6.22 4.57 3.42 2.70%
DY 0.00 1.45 0.00 0.00 1.13 0.00 0.00 -
P/NAPS 0.71 0.76 1.15 1.10 0.77 0.84 0.94 -17.04%

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