[SOP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -29.62%
YoY- 257.55%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 212,590 213,000 157,464 145,104 133,022 140,907 157,786 21.92%
PBT 69,510 73,159 44,179 35,287 46,725 33,999 44,575 34.36%
Tax -17,286 -18,526 -11,326 -10,715 -11,040 -6,936 -7,394 75.87%
NP 52,224 54,633 32,853 24,572 35,685 27,063 37,181 25.34%
-
NP to SH 48,743 49,405 29,689 23,677 33,641 24,856 34,750 25.22%
-
Tax Rate 24.87% 25.32% 25.64% 30.37% 23.63% 20.40% 16.59% -
Total Cost 160,366 158,367 124,611 120,532 97,337 113,844 120,605 20.85%
-
Net Worth 972,522 927,857 883,805 853,573 826,434 708,530 683,543 26.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 9,653 - - 11,489 - -
Div Payout % - - 32.51% - - 46.22% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 972,522 927,857 883,805 853,573 826,434 708,530 683,543 26.41%
NOSH 430,319 429,563 429,031 428,931 428,204 382,989 381,868 8.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 24.57% 25.65% 20.86% 16.93% 26.83% 19.21% 23.56% -
ROE 5.01% 5.32% 3.36% 2.77% 4.07% 3.51% 5.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.40 49.59 36.70 33.83 31.07 36.79 41.32 12.60%
EPS 10.43 11.46 6.92 5.52 7.85 6.49 9.10 9.49%
DPS 0.00 0.00 2.25 0.00 0.00 3.00 0.00 -
NAPS 2.26 2.16 2.06 1.99 1.93 1.85 1.79 16.76%
Adjusted Per Share Value based on latest NOSH - 428,931
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.82 23.86 17.64 16.26 14.90 15.79 17.68 21.91%
EPS 5.46 5.53 3.33 2.65 3.77 2.78 3.89 25.28%
DPS 0.00 0.00 1.08 0.00 0.00 1.29 0.00 -
NAPS 1.0895 1.0395 0.9901 0.9562 0.9258 0.7938 0.7658 26.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.87 2.81 2.65 2.98 2.83 2.77 2.30 -
P/RPS 7.83 5.67 7.22 8.81 9.11 7.53 5.57 25.41%
P/EPS 34.17 24.43 38.29 53.99 36.02 42.68 25.27 22.21%
EY 2.93 4.09 2.61 1.85 2.78 2.34 3.96 -18.14%
DY 0.00 0.00 0.85 0.00 0.00 1.08 0.00 -
P/NAPS 1.71 1.30 1.29 1.50 1.47 1.50 1.28 21.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 -
Price 3.68 3.23 2.72 2.41 2.70 2.56 2.80 -
P/RPS 7.45 6.51 7.41 7.12 8.69 6.96 6.78 6.46%
P/EPS 32.49 28.08 39.31 43.66 34.37 39.45 30.77 3.68%
EY 3.08 3.56 2.54 2.29 2.91 2.54 3.25 -3.50%
DY 0.00 0.00 0.83 0.00 0.00 1.17 0.00 -
P/NAPS 1.63 1.50 1.32 1.21 1.40 1.38 1.56 2.96%

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