[SOP] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 26.98%
YoY- 161.41%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 313,568 326,055 288,185 238,484 212,590 213,000 157,464 58.08%
PBT 64,631 103,433 113,158 81,554 69,510 73,159 44,179 28.78%
Tax -17,617 -21,514 -35,367 -60,976 -17,286 -18,526 -11,326 34.13%
NP 47,014 81,919 77,791 20,578 52,224 54,633 32,853 26.90%
-
NP to SH 43,322 81,911 77,936 61,894 48,743 49,405 29,689 28.56%
-
Tax Rate 27.26% 20.80% 31.25% 74.77% 24.87% 25.32% 25.64% -
Total Cost 266,554 244,136 210,394 217,906 160,366 158,367 124,611 65.78%
-
Net Worth 1,211,106 1,166,950 1,100,001 1,033,898 972,522 927,857 883,805 23.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 21,704 - 12,992 - - - 9,653 71.37%
Div Payout % 50.10% - 16.67% - - - 32.51% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,211,106 1,166,950 1,100,001 1,033,898 972,522 927,857 883,805 23.30%
NOSH 434,088 433,810 433,071 432,593 430,319 429,563 429,031 0.78%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.99% 25.12% 26.99% 8.63% 24.57% 25.65% 20.86% -
ROE 3.58% 7.02% 7.09% 5.99% 5.01% 5.32% 3.36% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 72.24 75.16 66.54 55.13 49.40 49.59 36.70 56.86%
EPS 9.98 17.24 15.92 12.84 10.43 11.46 6.92 27.56%
DPS 5.00 0.00 3.00 0.00 0.00 0.00 2.25 70.04%
NAPS 2.79 2.69 2.54 2.39 2.26 2.16 2.06 22.34%
Adjusted Per Share Value based on latest NOSH - 432,593
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 35.16 36.56 32.31 26.74 23.84 23.88 17.66 58.06%
EPS 4.86 9.18 8.74 6.94 5.47 5.54 3.33 28.57%
DPS 2.43 0.00 1.46 0.00 0.00 0.00 1.08 71.45%
NAPS 1.358 1.3085 1.2334 1.1593 1.0905 1.0404 0.991 23.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.59 4.00 3.76 3.50 3.87 2.81 2.65 -
P/RPS 7.74 5.32 5.65 6.35 7.83 5.67 7.22 4.73%
P/EPS 56.01 21.18 20.89 24.46 34.17 24.43 38.29 28.77%
EY 1.79 4.72 4.79 4.09 2.93 4.09 2.61 -22.17%
DY 0.89 0.00 0.80 0.00 0.00 0.00 0.85 3.10%
P/NAPS 2.00 1.49 1.48 1.46 1.71 1.30 1.29 33.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 29/11/11 26/08/11 12/05/11 25/02/11 24/11/10 27/08/10 -
Price 6.25 4.75 4.19 3.48 3.68 3.23 2.72 -
P/RPS 8.65 6.32 6.30 6.31 7.45 6.51 7.41 10.83%
P/EPS 62.63 25.16 23.28 24.32 32.49 28.08 39.31 36.29%
EY 1.60 3.98 4.30 4.11 3.08 3.56 2.54 -26.45%
DY 0.80 0.00 0.72 0.00 0.00 0.00 0.83 -2.41%
P/NAPS 2.24 1.77 1.65 1.46 1.63 1.50 1.32 42.13%

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