[SOP] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 45.67%
YoY- 753.03%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 820,395 794,884 626,060 518,084 866,758 716,312 590,200 24.42%
PBT 45,578 106,918 51,513 96,309 72,607 43,247 1,401 908.39%
Tax -19,635 -29,925 -10,485 -22,001 -21,646 -10,643 -514 1021.80%
NP 25,943 76,993 41,028 74,308 50,961 32,604 887 839.62%
-
NP to SH 18,820 73,836 38,342 71,202 48,880 30,909 1,677 397.59%
-
Tax Rate 43.08% 27.99% 20.35% 22.84% 29.81% 24.61% 36.69% -
Total Cost 794,452 717,891 585,032 443,776 815,797 683,708 589,313 21.92%
-
Net Worth 2,375,705 2,357,994 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 6.77%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - 28,543 -
Div Payout % - - - - - - 1,702.07% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,375,705 2,357,994 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 6.77%
NOSH 571,121 570,943 570,913 570,911 570,876 570,874 570,874 0.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.16% 9.69% 6.55% 14.34% 5.88% 4.55% 0.15% -
ROE 0.79% 3.13% 1.66% 3.13% 2.22% 1.44% 0.08% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 143.66 139.22 109.66 90.75 151.83 125.48 103.39 24.39%
EPS 3.30 12.93 6.72 12.47 8.56 5.41 0.29 402.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 4.16 4.13 4.05 3.98 3.86 3.77 3.77 6.75%
Adjusted Per Share Value based on latest NOSH - 570,911
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 92.03 89.17 70.23 58.12 97.23 80.36 66.21 24.42%
EPS 2.11 8.28 4.30 7.99 5.48 3.47 0.19 394.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.20 -
NAPS 2.665 2.6452 2.5938 2.5489 2.4719 2.4143 2.4143 6.77%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.00 3.56 2.98 2.39 4.10 2.08 2.40 -
P/RPS 2.78 2.56 2.72 2.63 2.70 1.66 2.32 12.75%
P/EPS 121.38 27.53 44.37 19.16 47.88 38.42 816.99 -71.78%
EY 0.82 3.63 2.25 5.22 2.09 2.60 0.12 258.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.96 0.86 0.74 0.60 1.06 0.55 0.64 30.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 26/08/20 22/05/20 28/02/20 28/11/19 23/08/19 -
Price 4.14 3.96 3.73 2.85 3.26 3.08 2.05 -
P/RPS 2.88 2.84 3.40 3.14 2.15 2.45 1.98 28.23%
P/EPS 125.63 30.62 55.54 22.85 38.07 56.89 697.85 -67.95%
EY 0.80 3.27 1.80 4.38 2.63 1.76 0.14 217.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 1.00 0.96 0.92 0.72 0.84 0.82 0.54 50.51%

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