[SOP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 20.67%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 280,069 238,576 221,482 205,980 194,255 189,601 184,963 31.96%
PBT 64,511 48,526 39,089 35,675 33,633 30,381 31,875 60.20%
Tax -8,358 -6,039 -5,607 -3,601 -7,041 -7,515 -7,369 8.78%
NP 56,153 42,487 33,482 32,074 26,592 22,866 24,506 74.07%
-
NP to SH 53,431 42,329 34,476 33,337 27,626 23,536 24,506 68.38%
-
Tax Rate 12.96% 12.44% 14.34% 10.09% 20.93% 24.74% 23.12% -
Total Cost 223,916 196,089 188,000 173,906 167,663 166,735 160,457 24.95%
-
Net Worth 377,477 357,413 347,572 327,647 323,127 331,237 189,851 58.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 3,558 3,558 3,558 3,558 4,750 4,750 -
Div Payout % - 8.41% 10.32% 10.67% 12.88% 20.18% 19.39% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 377,477 357,413 347,572 327,647 323,127 331,237 189,851 58.31%
NOSH 142,444 142,395 142,447 139,424 142,346 142,774 94,925 31.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 20.05% 17.81% 15.12% 15.57% 13.69% 12.06% 13.25% -
ROE 14.15% 11.84% 9.92% 10.17% 8.55% 7.11% 12.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 196.62 167.54 155.48 147.74 136.47 132.80 194.85 0.60%
EPS 37.51 29.73 24.20 23.91 19.41 16.48 25.82 28.35%
DPS 0.00 2.50 2.50 2.55 2.50 3.33 5.00 -
NAPS 2.65 2.51 2.44 2.35 2.27 2.32 2.00 20.69%
Adjusted Per Share Value based on latest NOSH - 139,424
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 31.39 26.74 24.82 23.08 21.77 21.25 20.73 31.96%
EPS 5.99 4.74 3.86 3.74 3.10 2.64 2.75 68.27%
DPS 0.00 0.40 0.40 0.40 0.40 0.53 0.53 -
NAPS 0.423 0.4006 0.3895 0.3672 0.3621 0.3712 0.2128 58.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.78 3.68 2.98 2.10 1.89 1.77 1.56 -
P/RPS 1.92 2.20 1.92 1.42 1.38 1.33 0.80 79.54%
P/EPS 10.08 12.38 12.31 8.78 9.74 10.74 6.04 40.82%
EY 9.92 8.08 8.12 11.39 10.27 9.31 16.55 -28.97%
DY 0.00 0.68 0.84 1.22 1.32 1.88 3.21 -
P/NAPS 1.43 1.47 1.22 0.89 0.83 0.76 0.78 49.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 -
Price 3.80 3.58 3.76 2.50 2.50 1.92 1.87 -
P/RPS 1.93 2.14 2.42 1.69 1.83 1.45 0.96 59.49%
P/EPS 10.13 12.04 15.54 10.46 12.88 11.65 7.24 25.17%
EY 9.87 8.30 6.44 9.56 7.76 8.59 13.81 -20.11%
DY 0.00 0.70 0.66 1.02 1.00 1.73 2.67 -
P/NAPS 1.43 1.43 1.54 1.06 1.10 0.83 0.94 32.37%

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