[SOP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.52%
YoY- -48.92%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 491,450 471,913 313,990 427,058 383,778 420,780 281,602 44.80%
PBT 52,528 58,951 4,653 29,304 22,138 61,118 73,369 -19.92%
Tax -12,621 -16,304 -2,946 -7,501 -3,545 -13,920 -18,504 -22.46%
NP 39,907 42,647 1,707 21,803 18,593 47,198 54,865 -19.07%
-
NP to SH 36,503 38,508 1,155 21,961 22,299 47,351 55,021 -23.87%
-
Tax Rate 24.03% 27.66% 63.31% 25.60% 16.01% 22.78% 25.22% -
Total Cost 451,543 429,266 312,283 405,255 365,185 373,582 226,737 58.09%
-
Net Worth 1,240,222 1,200,363 1,190,538 1,223,086 1,353,557 1,480,321 1,391,707 -7.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - 13,870 -
Div Payout % - - - - - - 25.21% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,240,222 1,200,363 1,190,538 1,223,086 1,353,557 1,480,321 1,391,707 -7.37%
NOSH 439,795 438,088 444,230 454,679 433,832 482,189 462,361 -3.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.12% 9.04% 0.54% 5.11% 4.84% 11.22% 19.48% -
ROE 2.94% 3.21% 0.10% 1.80% 1.65% 3.20% 3.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 111.75 107.72 70.68 93.93 88.46 87.26 60.91 49.70%
EPS 8.30 8.79 0.26 4.83 5.14 9.82 11.90 -21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.82 2.74 2.68 2.69 3.12 3.07 3.01 -4.24%
Adjusted Per Share Value based on latest NOSH - 454,679
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.11 52.92 35.21 47.89 43.03 47.18 31.58 44.80%
EPS 4.09 4.32 0.13 2.46 2.50 5.31 6.17 -23.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
NAPS 1.3907 1.346 1.3349 1.3714 1.5177 1.6599 1.5605 -7.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.51 5.62 5.60 5.54 5.76 6.55 6.29 -
P/RPS 5.83 5.22 7.92 5.90 6.51 7.51 10.33 -31.63%
P/EPS 78.43 63.94 2,153.85 114.70 112.06 66.70 52.86 29.99%
EY 1.27 1.56 0.05 0.87 0.89 1.50 1.89 -23.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
P/NAPS 2.31 2.05 2.09 2.06 1.85 2.13 2.09 6.88%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 27/08/13 30/04/13 - 01/03/13 04/09/12 -
Price 6.04 6.10 5.52 5.63 0.00 5.10 6.81 -
P/RPS 5.41 5.66 7.81 5.99 0.00 5.84 11.18 -38.28%
P/EPS 72.77 69.40 2,123.08 116.56 0.00 51.93 57.23 17.31%
EY 1.37 1.44 0.05 0.86 0.00 1.93 1.75 -15.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
P/NAPS 2.14 2.23 2.06 2.09 0.00 1.66 2.26 -3.56%

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