[SOP] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 19.81%
YoY- -67.98%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 866,758 716,312 590,200 742,065 983,281 870,342 774,907 7.73%
PBT 72,607 43,247 1,401 9,902 19,602 30,712 18,955 144.21%
Tax -21,646 -10,643 -514 -2,274 -13,265 -11,454 -6,218 129.17%
NP 50,961 32,604 887 7,628 6,337 19,258 12,737 151.39%
-
NP to SH 48,880 30,909 1,677 8,347 6,967 17,731 10,530 177.49%
-
Tax Rate 29.81% 24.61% 36.69% 22.97% 67.67% 37.29% 32.80% -
Total Cost 815,797 683,708 589,313 734,437 976,944 851,084 762,170 4.62%
-
Net Worth 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 1.76%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 28,543 - - - - -
Div Payout % - - 1,702.07% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 1.76%
NOSH 570,876 570,874 570,874 570,874 570,874 570,874 570,874 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.88% 4.55% 0.15% 1.03% 0.64% 2.21% 1.64% -
ROE 2.22% 1.44% 0.08% 0.39% 0.33% 0.83% 0.49% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 151.83 125.48 103.39 129.99 172.24 152.46 135.74 7.73%
EPS 8.56 5.41 0.29 1.46 1.22 3.11 1.85 176.89%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.77 3.77 3.77 3.75 3.74 3.76 1.76%
Adjusted Per Share Value based on latest NOSH - 570,874
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 97.10 80.25 66.12 83.13 110.15 97.50 86.81 7.73%
EPS 5.48 3.46 0.19 0.94 0.78 1.99 1.18 177.57%
DPS 0.00 0.00 3.20 0.00 0.00 0.00 0.00 -
NAPS 2.4686 2.4111 2.4111 2.4111 2.3983 2.3919 2.4047 1.75%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.10 2.08 2.40 2.47 2.10 2.78 3.15 -
P/RPS 2.70 1.66 2.32 1.90 1.22 1.82 2.32 10.61%
P/EPS 47.88 38.42 816.99 168.93 172.07 89.51 170.77 -57.06%
EY 2.09 2.60 0.12 0.59 0.58 1.12 0.59 131.84%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.55 0.64 0.66 0.56 0.74 0.84 16.72%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 23/08/19 21/05/19 28/02/19 28/11/18 29/08/18 -
Price 3.26 3.08 2.05 2.37 2.54 2.45 3.01 -
P/RPS 2.15 2.45 1.98 1.82 1.47 1.61 2.22 -2.10%
P/EPS 38.07 56.89 697.85 162.09 208.13 78.88 163.18 -62.00%
EY 2.63 1.76 0.14 0.62 0.48 1.27 0.61 164.19%
DY 0.00 0.00 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.82 0.54 0.63 0.68 0.66 0.80 3.29%

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