[SOP] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.72%
YoY- 53.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 863,734 787,044 655,345 546,638 491,450 471,913 313,990 95.96%
PBT 12,373 50,534 48,412 48,955 52,528 58,951 4,653 91.59%
Tax -2,413 -10,738 -13,281 -12,982 -12,621 -16,304 -2,946 -12.42%
NP 9,960 39,796 35,131 35,973 39,907 42,647 1,707 223.06%
-
NP to SH 9,131 37,042 32,901 33,684 36,503 38,508 1,155 295.35%
-
Tax Rate 19.50% 21.25% 27.43% 26.52% 24.03% 27.66% 63.31% -
Total Cost 853,774 747,248 620,214 510,665 451,543 429,266 312,283 95.16%
-
Net Worth 1,321,361 1,313,826 1,294,106 1,271,921 1,240,222 1,200,363 1,190,538 7.17%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,321,361 1,313,826 1,294,106 1,271,921 1,240,222 1,200,363 1,190,538 7.17%
NOSH 438,990 439,406 438,680 438,593 439,795 438,088 444,230 -0.78%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.15% 5.06% 5.36% 6.58% 8.12% 9.04% 0.54% -
ROE 0.69% 2.82% 2.54% 2.65% 2.94% 3.21% 0.10% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 196.75 179.12 149.39 124.63 111.75 107.72 70.68 97.51%
EPS 2.08 8.43 7.50 7.68 8.30 8.79 0.26 298.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.99 2.95 2.90 2.82 2.74 2.68 8.02%
Adjusted Per Share Value based on latest NOSH - 438,593
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 96.80 88.20 73.44 61.26 55.08 52.89 35.19 95.96%
EPS 1.02 4.15 3.69 3.77 4.09 4.32 0.13 293.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4809 1.4724 1.4503 1.4254 1.3899 1.3453 1.3342 7.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.16 5.94 6.94 6.60 6.51 5.62 5.60 -
P/RPS 2.62 3.32 4.65 5.30 5.83 5.22 7.92 -52.07%
P/EPS 248.08 70.46 92.53 85.94 78.43 63.94 2,153.85 -76.23%
EY 0.40 1.42 1.08 1.16 1.27 1.56 0.05 298.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.99 2.35 2.28 2.31 2.05 2.09 -12.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 26/08/14 09/05/14 25/02/14 29/11/13 27/08/13 -
Price 5.55 5.90 6.00 6.46 6.04 6.10 5.52 -
P/RPS 2.82 3.29 4.02 5.18 5.41 5.66 7.81 -49.19%
P/EPS 266.83 69.99 80.00 84.11 72.77 69.40 2,123.08 -74.81%
EY 0.37 1.43 1.25 1.19 1.37 1.44 0.05 278.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.97 2.03 2.23 2.14 2.23 2.06 -7.23%

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