[SOP] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.32%
YoY- 311.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 121,524 207,903 188,128 165,965 167,775 122,861 87,971 23.91%
PBT 15,746 62,994 66,523 63,297 63,642 47,708 26,242 -28.74%
Tax -2,422 -18,544 -17,471 -16,237 -17,065 -9,605 -4,812 -36.59%
NP 13,324 44,450 49,052 47,060 46,577 38,103 21,430 -27.04%
-
NP to SH 12,766 40,086 44,151 43,560 43,699 35,766 19,230 -23.80%
-
Tax Rate 15.38% 29.44% 26.26% 25.65% 26.81% 20.13% 18.34% -
Total Cost 108,200 163,453 139,076 118,905 121,198 84,758 66,541 38.07%
-
Net Worth 426,946 704,946 625,080 509,940 450,387 407,895 377,477 8.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 25,027 - 6,819 - - - -
Div Payout % - 62.43% - 15.66% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 426,946 704,946 625,080 509,940 450,387 407,895 377,477 8.51%
NOSH 426,946 417,128 188,277 153,596 142,527 143,121 142,444 107.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.96% 21.38% 26.07% 28.36% 27.76% 31.01% 24.36% -
ROE 2.99% 5.69% 7.06% 8.54% 9.70% 8.77% 5.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.46 49.84 99.92 108.05 117.71 85.84 61.76 -40.19%
EPS 2.99 9.61 23.45 28.36 30.66 24.99 13.50 -63.22%
DPS 0.00 6.00 0.00 4.44 0.00 0.00 0.00 -
NAPS 1.00 1.69 3.32 3.32 3.16 2.85 2.65 -47.62%
Adjusted Per Share Value based on latest NOSH - 153,596
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.61 23.29 21.08 18.59 18.80 13.76 9.86 23.85%
EPS 1.43 4.49 4.95 4.88 4.90 4.01 2.15 -23.70%
DPS 0.00 2.80 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.4783 0.7897 0.7003 0.5713 0.5046 0.457 0.4229 8.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.95 2.66 3.12 2.85 3.05 4.02 3.78 -
P/RPS 6.85 5.34 3.12 2.64 2.59 4.68 6.12 7.76%
P/EPS 65.22 27.68 13.30 10.05 9.95 16.09 28.00 75.26%
EY 1.53 3.61 7.52 9.95 10.05 6.22 3.57 -43.01%
DY 0.00 2.26 0.00 1.56 0.00 0.00 0.00 -
P/NAPS 1.95 1.57 0.94 0.86 0.97 1.41 1.43 22.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 -
Price 2.15 2.06 5.35 3.03 2.97 5.60 3.80 -
P/RPS 7.55 4.13 5.35 2.80 2.52 6.52 6.15 14.58%
P/EPS 71.90 21.44 22.81 10.68 9.69 22.41 28.15 86.32%
EY 1.39 4.67 4.38 9.36 10.32 4.46 3.55 -46.32%
DY 0.00 2.91 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 2.15 1.22 1.61 0.91 0.94 1.96 1.43 31.07%

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