[SOP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 111.73%
YoY- 603.22%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 94,081 80,371 70,453 66,228 58,477 48,175 43,250 67.80%
PBT 50,984 44,135 21,833 18,715 12,936 10,619 8,144 239.29%
Tax -7,510 -6,491 -5,243 -4,510 -6,227 -3,354 -1,700 168.98%
NP 43,474 37,644 16,590 14,205 6,709 7,265 6,444 256.62%
-
NP to SH 43,474 37,644 16,590 14,205 6,709 7,265 5,418 300.29%
-
Tax Rate 14.73% 14.71% 24.01% 24.10% 48.14% 31.58% 20.87% -
Total Cost 50,607 42,727 53,863 52,023 51,768 40,910 36,806 23.62%
-
Net Worth 202,296 194,634 173,741 95,017 164,372 161,336 159,367 17.21%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,748 - - - 2,831 2,831 2,831 41.11%
Div Payout % 10.92% - - - 42.20% 38.97% 52.26% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 202,296 194,634 173,741 95,017 164,372 161,336 159,367 17.21%
NOSH 94,974 94,943 94,940 95,017 95,013 95,465 94,861 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 46.21% 46.84% 23.55% 21.45% 11.47% 15.08% 14.90% -
ROE 21.49% 19.34% 9.55% 14.95% 4.08% 4.50% 3.40% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 99.06 84.65 74.21 69.70 61.55 50.46 45.59 67.67%
EPS 45.77 39.65 17.47 14.95 7.06 7.61 5.71 300.01%
DPS 5.00 0.00 0.00 0.00 3.00 3.00 3.00 40.52%
NAPS 2.13 2.05 1.83 1.00 1.73 1.69 1.68 17.12%
Adjusted Per Share Value based on latest NOSH - 95,017
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.54 9.01 7.90 7.42 6.55 5.40 4.85 67.69%
EPS 4.87 4.22 1.86 1.59 0.75 0.81 0.61 298.94%
DPS 0.53 0.00 0.00 0.00 0.32 0.32 0.32 39.94%
NAPS 0.2267 0.2181 0.1947 0.1065 0.1842 0.1808 0.1786 17.21%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.92 1.95 1.90 0.00 0.00 0.00 0.00 -
P/RPS 1.94 2.30 2.56 0.00 0.00 0.00 0.00 -
P/EPS 4.19 4.92 10.87 0.00 0.00 0.00 0.00 -
EY 23.84 20.33 9.20 0.00 0.00 0.00 0.00 -
DY 2.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 17/05/02 -
Price 2.00 1.93 1.90 1.90 0.00 0.00 0.00 -
P/RPS 2.02 2.28 2.56 2.73 0.00 0.00 0.00 -
P/EPS 4.37 4.87 10.87 12.71 0.00 0.00 0.00 -
EY 22.89 20.54 9.20 7.87 0.00 0.00 0.00 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 1.04 1.90 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