[SOP] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.38%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 238,576 221,482 205,980 194,255 189,601 184,963 185,166 18.42%
PBT 48,526 39,089 35,675 33,633 30,381 31,875 37,912 17.90%
Tax -6,039 -5,607 -3,601 -7,041 -7,515 -7,369 -13,383 -41.19%
NP 42,487 33,482 32,074 26,592 22,866 24,506 24,529 44.27%
-
NP to SH 42,329 34,476 33,337 27,626 23,536 24,506 24,529 43.91%
-
Tax Rate 12.44% 14.34% 10.09% 20.93% 24.74% 23.12% 35.30% -
Total Cost 196,089 188,000 173,906 167,663 166,735 160,457 160,637 14.23%
-
Net Worth 357,413 347,572 327,647 323,127 331,237 189,851 189,875 52.51%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,558 3,558 3,558 3,558 4,750 4,750 4,750 -17.53%
Div Payout % 8.41% 10.32% 10.67% 12.88% 20.18% 19.39% 19.37% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 357,413 347,572 327,647 323,127 331,237 189,851 189,875 52.51%
NOSH 142,395 142,447 139,424 142,346 142,774 94,925 94,937 31.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.81% 15.12% 15.57% 13.69% 12.06% 13.25% 13.25% -
ROE 11.84% 9.92% 10.17% 8.55% 7.11% 12.91% 12.92% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 167.54 155.48 147.74 136.47 132.80 194.85 195.04 -9.64%
EPS 29.73 24.20 23.91 19.41 16.48 25.82 25.84 9.80%
DPS 2.50 2.50 2.55 2.50 3.33 5.00 5.00 -37.03%
NAPS 2.51 2.44 2.35 2.27 2.32 2.00 2.00 16.36%
Adjusted Per Share Value based on latest NOSH - 142,346
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.74 24.82 23.08 21.77 21.25 20.73 20.75 18.43%
EPS 4.74 3.86 3.74 3.10 2.64 2.75 2.75 43.80%
DPS 0.40 0.40 0.40 0.40 0.53 0.53 0.53 -17.12%
NAPS 0.4006 0.3895 0.3672 0.3621 0.3712 0.2128 0.2128 52.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.68 2.98 2.10 1.89 1.77 1.56 2.19 -
P/RPS 2.20 1.92 1.42 1.38 1.33 0.80 1.12 56.90%
P/EPS 12.38 12.31 8.78 9.74 10.74 6.04 8.48 28.72%
EY 8.08 8.12 11.39 10.27 9.31 16.55 11.80 -22.33%
DY 0.68 0.84 1.22 1.32 1.88 3.21 2.28 -55.39%
P/NAPS 1.47 1.22 0.89 0.83 0.76 0.78 1.10 21.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 04/05/07 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 14/12/05 -
Price 3.58 3.76 2.50 2.50 1.92 1.87 1.52 -
P/RPS 2.14 2.42 1.69 1.83 1.45 0.96 0.78 96.10%
P/EPS 12.04 15.54 10.46 12.88 11.65 7.24 5.88 61.32%
EY 8.30 6.44 9.56 7.76 8.59 13.81 17.00 -38.02%
DY 0.70 0.66 1.02 1.00 1.73 2.67 3.29 -64.39%
P/NAPS 1.43 1.54 1.06 1.10 0.83 0.94 0.76 52.46%

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