[SOP] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 97.04%
YoY- 167.36%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,363,040 1,214,809 1,216,508 1,096,175 1,178,469 1,134,731 953,597 26.80%
PBT 82,409 81,249 91,860 102,581 50,523 61,364 44,621 50.36%
Tax -28,965 -21,908 -20,671 -29,958 -11,605 -18,515 -9,691 107.07%
NP 53,444 59,341 71,189 72,623 38,918 42,849 34,930 32.67%
-
NP to SH 49,295 54,363 67,057 66,925 33,965 37,491 33,560 29.12%
-
Tax Rate 35.15% 26.96% 22.50% 29.20% 22.97% 30.17% 21.72% -
Total Cost 1,309,596 1,155,468 1,145,319 1,023,552 1,139,551 1,091,882 918,667 26.58%
-
Net Worth 2,093,896 2,044,322 2,008,856 1,944,380 1,527,563 1,481,071 1,466,042 26.74%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,093,896 2,044,322 2,008,856 1,944,380 1,527,563 1,481,071 1,466,042 26.74%
NOSH 570,543 571,039 570,697 570,199 570,111 442,110 441,578 18.57%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.92% 4.88% 5.85% 6.63% 3.30% 3.78% 3.66% -
ROE 2.35% 2.66% 3.34% 3.44% 2.22% 2.53% 2.29% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 238.90 212.74 213.16 192.24 253.81 256.66 215.95 6.94%
EPS 8.64 9.52 11.75 11.73 7.32 8.48 7.60 8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.58 3.52 3.41 3.29 3.35 3.32 6.89%
Adjusted Per Share Value based on latest NOSH - 570,199
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 152.90 136.28 136.47 122.97 132.20 127.29 106.97 26.80%
EPS 5.53 6.10 7.52 7.51 3.81 4.21 3.76 29.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3489 2.2933 2.2535 2.1812 1.7136 1.6614 1.6446 26.74%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.90 4.00 3.56 3.64 3.68 3.75 4.00 -
P/RPS 1.63 1.88 1.67 1.89 1.45 1.46 1.85 -8.07%
P/EPS 45.14 42.02 30.30 31.01 50.31 44.22 52.63 -9.70%
EY 2.22 2.38 3.30 3.22 1.99 2.26 1.90 10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 1.01 1.07 1.12 1.12 1.20 -7.91%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 25/08/17 29/05/17 27/02/17 30/11/16 29/08/16 -
Price 3.72 4.16 3.59 3.60 3.72 3.74 3.66 -
P/RPS 1.56 1.96 1.68 1.87 1.47 1.46 1.69 -5.18%
P/EPS 43.06 43.70 30.55 30.67 50.85 44.10 48.16 -7.17%
EY 2.32 2.29 3.27 3.26 1.97 2.27 2.08 7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.16 1.02 1.06 1.13 1.12 1.10 -5.51%

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