[SOP] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -7.65%
YoY- 362.69%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 80,371 70,453 66,228 58,477 48,175 43,250 36,676 68.95%
PBT 44,135 21,833 18,715 12,936 10,619 8,144 4,257 377.50%
Tax -6,491 -5,243 -4,510 -6,227 -3,354 -1,700 -213 881.76%
NP 37,644 16,590 14,205 6,709 7,265 6,444 4,044 344.32%
-
NP to SH 37,644 16,590 14,205 6,709 7,265 5,418 2,020 606.68%
-
Tax Rate 14.71% 24.01% 24.10% 48.14% 31.58% 20.87% 5.00% -
Total Cost 42,727 53,863 52,023 51,768 40,910 36,806 32,632 19.74%
-
Net Worth 194,634 173,741 95,017 164,372 161,336 159,367 156,662 15.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 2,831 2,831 2,831 2,831 -
Div Payout % - - - 42.20% 38.97% 52.26% 140.16% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 194,634 173,741 95,017 164,372 161,336 159,367 156,662 15.61%
NOSH 94,943 94,940 95,017 95,013 95,465 94,861 94,375 0.40%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 46.84% 23.55% 21.45% 11.47% 15.08% 14.90% 11.03% -
ROE 19.34% 9.55% 14.95% 4.08% 4.50% 3.40% 1.29% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 84.65 74.21 69.70 61.55 50.46 45.59 38.86 68.28%
EPS 39.65 17.47 14.95 7.06 7.61 5.71 2.14 603.94%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 2.05 1.83 1.00 1.73 1.69 1.68 1.66 15.15%
Adjusted Per Share Value based on latest NOSH - 95,013
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.00 7.89 7.42 6.55 5.40 4.85 4.11 68.87%
EPS 4.22 1.86 1.59 0.75 0.81 0.61 0.23 599.36%
DPS 0.00 0.00 0.00 0.32 0.32 0.32 0.32 -
NAPS 0.218 0.1946 0.1064 0.1841 0.1807 0.1785 0.1755 15.60%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.95 1.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.30 2.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.92 10.87 0.00 0.00 0.00 0.00 0.00 -
EY 20.33 9.20 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 17/05/02 23/04/02 -
Price 1.93 1.90 1.90 0.00 0.00 0.00 0.00 -
P/RPS 2.28 2.56 2.73 0.00 0.00 0.00 0.00 -
P/EPS 4.87 10.87 12.71 0.00 0.00 0.00 0.00 -
EY 20.54 9.20 7.87 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 1.90 0.00 0.00 0.00 0.00 -

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