[SOP] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 26.23%
YoY- 93.41%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 544,572 439,482 340,605 280,069 238,576 221,482 205,980 91.08%
PBT 200,889 151,370 100,276 64,511 48,526 39,089 35,675 216.18%
Tax -47,719 -34,198 -16,435 -8,358 -6,039 -5,607 -3,601 459.10%
NP 153,170 117,172 83,841 56,153 42,487 33,482 32,074 183.31%
-
NP to SH 142,255 109,275 78,553 53,431 42,329 34,476 33,337 162.85%
-
Tax Rate 23.75% 22.59% 16.39% 12.96% 12.44% 14.34% 10.09% -
Total Cost 391,402 322,310 256,764 223,916 196,089 188,000 173,906 71.65%
-
Net Worth 509,940 450,387 407,895 377,477 357,413 347,572 327,647 34.26%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,819 - - - 3,558 3,558 3,558 54.23%
Div Payout % 4.79% - - - 8.41% 10.32% 10.67% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 509,940 450,387 407,895 377,477 357,413 347,572 327,647 34.26%
NOSH 153,596 142,527 143,121 142,444 142,395 142,447 139,424 6.66%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.13% 26.66% 24.62% 20.05% 17.81% 15.12% 15.57% -
ROE 27.90% 24.26% 19.26% 14.15% 11.84% 9.92% 10.17% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 354.55 308.35 237.98 196.62 167.54 155.48 147.74 79.15%
EPS 92.62 76.67 54.89 37.51 29.73 24.20 23.91 146.44%
DPS 4.44 0.00 0.00 0.00 2.50 2.50 2.55 44.68%
NAPS 3.32 3.16 2.85 2.65 2.51 2.44 2.35 25.87%
Adjusted Per Share Value based on latest NOSH - 142,444
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 61.03 49.25 38.17 31.39 26.74 24.82 23.08 91.10%
EPS 15.94 12.25 8.80 5.99 4.74 3.86 3.74 162.64%
DPS 0.76 0.00 0.00 0.00 0.40 0.40 0.40 53.34%
NAPS 0.5715 0.5048 0.4571 0.423 0.4006 0.3895 0.3672 34.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.85 3.05 4.02 3.78 3.68 2.98 2.10 -
P/RPS 0.80 0.99 1.69 1.92 2.20 1.92 1.42 -31.76%
P/EPS 3.08 3.98 7.32 10.08 12.38 12.31 8.78 -50.22%
EY 32.50 25.14 13.65 9.92 8.08 8.12 11.39 101.04%
DY 1.56 0.00 0.00 0.00 0.68 0.84 1.22 17.79%
P/NAPS 0.86 0.97 1.41 1.43 1.47 1.22 0.89 -2.25%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 -
Price 3.03 2.97 5.60 3.80 3.58 3.76 2.50 -
P/RPS 0.85 0.96 2.35 1.93 2.14 2.42 1.69 -36.72%
P/EPS 3.27 3.87 10.20 10.13 12.04 15.54 10.46 -53.90%
EY 30.57 25.81 9.80 9.87 8.30 6.44 9.56 116.89%
DY 1.47 0.00 0.00 0.00 0.70 0.66 1.02 27.56%
P/NAPS 0.91 0.94 1.96 1.43 1.43 1.54 1.06 -9.66%

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