[SOP] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -43.2%
YoY- 359.3%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,178,469 1,134,731 953,597 1,035,709 1,360,624 886,306 764,582 33.25%
PBT 50,523 61,364 44,621 31,628 59,675 28,533 24,584 61.29%
Tax -11,605 -18,515 -9,691 -7,645 -14,988 -8,517 -6,127 52.78%
NP 38,918 42,849 34,930 23,983 44,687 20,016 18,457 64.06%
-
NP to SH 33,965 37,491 33,560 25,032 44,073 18,342 17,073 57.84%
-
Tax Rate 22.97% 30.17% 21.72% 24.17% 25.12% 29.85% 24.92% -
Total Cost 1,139,551 1,091,882 918,667 1,011,726 1,315,937 866,290 746,125 32.45%
-
Net Worth 1,527,563 1,481,071 1,466,042 1,417,155 1,392,706 1,345,959 1,350,879 8.49%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,527,563 1,481,071 1,466,042 1,417,155 1,392,706 1,345,959 1,350,879 8.49%
NOSH 570,111 442,110 441,578 441,481 440,730 439,856 440,025 18.75%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.30% 3.78% 3.66% 2.32% 3.28% 2.26% 2.41% -
ROE 2.22% 2.53% 2.29% 1.77% 3.16% 1.36% 1.26% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 253.81 256.66 215.95 234.60 308.72 201.50 173.76 28.59%
EPS 7.32 8.48 7.60 5.67 10.00 4.17 3.88 52.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.35 3.32 3.21 3.16 3.06 3.07 4.70%
Adjusted Per Share Value based on latest NOSH - 441,481
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 132.20 127.29 106.97 116.18 152.63 99.42 85.77 33.25%
EPS 3.81 4.21 3.76 2.81 4.94 2.06 1.92 57.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7136 1.6614 1.6446 1.5897 1.5623 1.5099 1.5154 8.49%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.68 3.75 4.00 4.62 4.38 4.75 4.66 -
P/RPS 1.45 1.46 1.85 1.97 1.42 2.36 2.68 -33.47%
P/EPS 50.31 44.22 52.63 81.48 43.80 113.91 120.10 -43.86%
EY 1.99 2.26 1.90 1.23 2.28 0.88 0.83 78.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.12 1.20 1.44 1.39 1.55 1.52 -18.34%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 29/08/16 27/04/16 26/02/16 27/11/15 02/09/15 -
Price 3.72 3.74 3.66 4.38 4.30 4.65 3.80 -
P/RPS 1.47 1.46 1.69 1.87 1.39 2.31 2.19 -23.24%
P/EPS 50.85 44.10 48.16 77.25 43.00 111.51 97.94 -35.27%
EY 1.97 2.27 2.08 1.29 2.33 0.90 1.02 54.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.12 1.10 1.36 1.36 1.52 1.24 -5.97%

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