[SOP] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.42%
YoY- 40.68%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 340,605 280,069 238,576 221,482 205,980 194,255 189,601 47.72%
PBT 100,276 64,511 48,526 39,089 35,675 33,633 30,381 121.52%
Tax -16,435 -8,358 -6,039 -5,607 -3,601 -7,041 -7,515 68.40%
NP 83,841 56,153 42,487 33,482 32,074 26,592 22,866 137.59%
-
NP to SH 78,553 53,431 42,329 34,476 33,337 27,626 23,536 123.16%
-
Tax Rate 16.39% 12.96% 12.44% 14.34% 10.09% 20.93% 24.74% -
Total Cost 256,764 223,916 196,089 188,000 173,906 167,663 166,735 33.31%
-
Net Worth 407,895 377,477 357,413 347,572 327,647 323,127 331,237 14.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 3,558 3,558 3,558 3,558 4,750 -
Div Payout % - - 8.41% 10.32% 10.67% 12.88% 20.18% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 407,895 377,477 357,413 347,572 327,647 323,127 331,237 14.87%
NOSH 143,121 142,444 142,395 142,447 139,424 142,346 142,774 0.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.62% 20.05% 17.81% 15.12% 15.57% 13.69% 12.06% -
ROE 19.26% 14.15% 11.84% 9.92% 10.17% 8.55% 7.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 237.98 196.62 167.54 155.48 147.74 136.47 132.80 47.48%
EPS 54.89 37.51 29.73 24.20 23.91 19.41 16.48 122.86%
DPS 0.00 0.00 2.50 2.50 2.55 2.50 3.33 -
NAPS 2.85 2.65 2.51 2.44 2.35 2.27 2.32 14.68%
Adjusted Per Share Value based on latest NOSH - 142,447
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.17 31.39 26.74 24.82 23.08 21.77 21.25 47.71%
EPS 8.80 5.99 4.74 3.86 3.74 3.10 2.64 122.98%
DPS 0.00 0.00 0.40 0.40 0.40 0.40 0.53 -
NAPS 0.4571 0.423 0.4006 0.3895 0.3672 0.3621 0.3712 14.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.02 3.78 3.68 2.98 2.10 1.89 1.77 -
P/RPS 1.69 1.92 2.20 1.92 1.42 1.38 1.33 17.29%
P/EPS 7.32 10.08 12.38 12.31 8.78 9.74 10.74 -22.53%
EY 13.65 9.92 8.08 8.12 11.39 10.27 9.31 29.02%
DY 0.00 0.00 0.68 0.84 1.22 1.32 1.88 -
P/NAPS 1.41 1.43 1.47 1.22 0.89 0.83 0.76 50.92%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 30/05/06 -
Price 5.60 3.80 3.58 3.76 2.50 2.50 1.92 -
P/RPS 2.35 1.93 2.14 2.42 1.69 1.83 1.45 37.93%
P/EPS 10.20 10.13 12.04 15.54 10.46 12.88 11.65 -8.47%
EY 9.80 9.87 8.30 6.44 9.56 7.76 8.59 9.17%
DY 0.00 0.00 0.70 0.66 1.02 1.00 1.73 -
P/NAPS 1.96 1.43 1.43 1.54 1.06 1.10 0.83 77.23%

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