[SOP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.99%
YoY- 203.02%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 145,660 139,852 120,805 104,931 94,081 80,371 70,453 62.07%
PBT 41,325 43,535 56,511 53,192 50,984 44,135 21,833 52.83%
Tax -12,409 -12,461 -11,508 -10,148 -7,510 -6,491 -5,243 77.31%
NP 28,916 31,074 45,003 43,044 43,474 37,644 16,590 44.68%
-
NP to SH 28,916 31,074 45,003 43,044 43,474 37,644 16,590 44.68%
-
Tax Rate 30.03% 28.62% 20.36% 19.08% 14.73% 14.71% 24.01% -
Total Cost 116,744 108,778 75,802 61,887 50,607 42,727 53,863 67.24%
-
Net Worth 214,582 211,703 203,269 204,486 202,296 194,634 173,741 15.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,747 - - - 4,748 - - -
Div Payout % 16.42% - - - 10.92% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 214,582 211,703 203,269 204,486 202,296 194,634 173,741 15.06%
NOSH 94,948 94,934 94,985 98,785 94,974 94,943 94,940 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 19.85% 22.22% 37.25% 41.02% 46.21% 46.84% 23.55% -
ROE 13.48% 14.68% 22.14% 21.05% 21.49% 19.34% 9.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 153.41 147.31 127.18 106.22 99.06 84.65 74.21 62.06%
EPS 30.45 32.73 47.38 43.57 45.77 39.65 17.47 44.68%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.26 2.23 2.14 2.07 2.13 2.05 1.83 15.06%
Adjusted Per Share Value based on latest NOSH - 98,785
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.32 15.67 13.54 11.76 10.54 9.01 7.90 61.98%
EPS 3.24 3.48 5.04 4.82 4.87 4.22 1.86 44.62%
DPS 0.53 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.2405 0.2373 0.2278 0.2292 0.2267 0.2181 0.1947 15.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.22 2.31 2.79 2.03 1.92 1.95 1.90 -
P/RPS 1.45 1.57 2.19 1.91 1.94 2.30 2.56 -31.47%
P/EPS 7.29 7.06 5.89 4.66 4.19 4.92 10.87 -23.32%
EY 13.72 14.17 16.98 21.46 23.84 20.33 9.20 30.43%
DY 2.25 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.98 1.04 1.30 0.98 0.90 0.95 1.04 -3.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/12/04 26/07/04 24/05/04 24/05/04 27/11/03 27/08/03 28/05/03 -
Price 2.20 2.30 2.31 2.31 2.00 1.93 1.90 -
P/RPS 1.43 1.56 1.82 2.17 2.02 2.28 2.56 -32.10%
P/EPS 7.22 7.03 4.88 5.30 4.37 4.87 10.87 -23.81%
EY 13.84 14.23 20.51 18.86 22.89 20.54 9.20 31.19%
DY 2.27 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.97 1.03 1.08 1.12 0.94 0.94 1.04 -4.52%

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