[SOP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.13%
YoY- -84.8%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 133,022 140,907 157,786 101,589 121,524 207,903 188,128 -20.58%
PBT 46,725 33,999 44,575 9,360 15,746 62,994 66,523 -20.93%
Tax -11,040 -6,936 -7,394 -2,752 -2,422 -18,544 -17,471 -26.30%
NP 35,685 27,063 37,181 6,608 13,324 44,450 49,052 -19.06%
-
NP to SH 33,641 24,856 34,750 6,622 12,766 40,086 44,151 -16.53%
-
Tax Rate 23.63% 20.40% 16.59% 29.40% 15.38% 29.44% 26.26% -
Total Cost 97,337 113,844 120,605 94,981 108,200 163,453 139,076 -21.12%
-
Net Worth 826,434 708,530 683,543 666,027 426,946 704,946 625,080 20.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 11,489 - 8,803 - 25,027 - -
Div Payout % - 46.22% - 132.95% - 62.43% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 826,434 708,530 683,543 666,027 426,946 704,946 625,080 20.40%
NOSH 428,204 382,989 381,868 382,774 426,946 417,128 188,277 72.68%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 26.83% 19.21% 23.56% 6.50% 10.96% 21.38% 26.07% -
ROE 4.07% 3.51% 5.08% 0.99% 2.99% 5.69% 7.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 31.07 36.79 41.32 26.54 28.46 49.84 99.92 -54.00%
EPS 7.85 6.49 9.10 1.73 2.99 9.61 23.45 -51.69%
DPS 0.00 3.00 0.00 2.30 0.00 6.00 0.00 -
NAPS 1.93 1.85 1.79 1.74 1.00 1.69 3.32 -30.27%
Adjusted Per Share Value based on latest NOSH - 382,774
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.91 15.79 17.68 11.39 13.62 23.30 21.08 -20.56%
EPS 3.77 2.79 3.89 0.74 1.43 4.49 4.95 -16.56%
DPS 0.00 1.29 0.00 0.99 0.00 2.80 0.00 -
NAPS 0.9262 0.7941 0.7661 0.7464 0.4785 0.79 0.7005 20.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.83 2.77 2.30 2.01 1.95 2.66 3.12 -
P/RPS 9.11 7.53 5.57 7.57 6.85 5.34 3.12 103.88%
P/EPS 36.02 42.68 25.27 116.18 65.22 27.68 13.30 93.94%
EY 2.78 2.34 3.96 0.86 1.53 3.61 7.52 -48.39%
DY 0.00 1.08 0.00 1.14 0.00 2.26 0.00 -
P/NAPS 1.47 1.50 1.28 1.16 1.95 1.57 0.94 34.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 21/05/09 27/02/09 28/11/08 13/08/08 -
Price 2.70 2.56 2.80 2.38 2.15 2.06 5.35 -
P/RPS 8.69 6.96 6.78 8.97 7.55 4.13 5.35 38.05%
P/EPS 34.37 39.45 30.77 137.57 71.90 21.44 22.81 31.33%
EY 2.91 2.54 3.25 0.73 1.39 4.67 4.38 -23.80%
DY 0.00 1.17 0.00 0.97 0.00 2.91 0.00 -
P/NAPS 1.40 1.38 1.56 1.37 2.15 1.22 1.61 -8.87%

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