[SOP] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.43%
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 648,590 576,497 576,819 533,304 521,806 588,802 619,144 3.14%
PBT 199,350 160,190 160,586 134,659 103,680 132,675 154,623 18.43%
Tax -51,607 -40,017 -36,085 -28,122 -19,504 -31,112 -41,189 16.20%
NP 147,743 120,173 124,501 106,537 84,176 101,563 113,434 19.24%
-
NP to SH 136,412 111,863 116,924 99,869 78,994 94,224 103,625 20.09%
-
Tax Rate 25.89% 24.98% 22.47% 20.88% 18.81% 23.45% 26.64% -
Total Cost 500,847 456,324 452,318 426,767 437,630 487,239 505,710 -0.64%
-
Net Worth 927,857 883,805 853,573 826,434 708,530 683,543 666,027 24.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 12,870 12,870 8,592 8,592 8,592 33,619 25,027 -35.78%
Div Payout % 9.44% 11.51% 7.35% 8.60% 10.88% 35.68% 24.15% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 927,857 883,805 853,573 826,434 708,530 683,543 666,027 24.71%
NOSH 429,563 429,031 428,931 428,204 382,989 381,868 382,774 7.98%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.78% 20.85% 21.58% 19.98% 16.13% 17.25% 18.32% -
ROE 14.70% 12.66% 13.70% 12.08% 11.15% 13.78% 15.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 150.99 134.37 134.48 124.54 136.25 154.19 161.75 -4.48%
EPS 31.76 26.07 27.26 23.32 20.63 24.67 27.07 11.22%
DPS 3.00 3.00 2.00 2.01 2.24 8.80 6.54 -40.49%
NAPS 2.16 2.06 1.99 1.93 1.85 1.79 1.74 15.49%
Adjusted Per Share Value based on latest NOSH - 428,204
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 72.72 64.64 64.68 59.80 58.51 66.02 69.42 3.14%
EPS 15.30 12.54 13.11 11.20 8.86 10.56 11.62 20.11%
DPS 1.44 1.44 0.96 0.96 0.96 3.77 2.81 -35.93%
NAPS 1.0404 0.991 0.9571 0.9267 0.7944 0.7664 0.7468 24.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.81 2.65 2.98 2.83 2.77 2.30 2.01 -
P/RPS 1.86 1.97 2.22 2.27 2.03 1.49 1.24 31.00%
P/EPS 8.85 10.16 10.93 12.13 13.43 9.32 7.42 12.45%
EY 11.30 9.84 9.15 8.24 7.45 10.73 13.47 -11.04%
DY 1.07 1.13 0.67 0.71 0.81 3.83 3.25 -52.28%
P/NAPS 1.30 1.29 1.50 1.47 1.50 1.28 1.16 7.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 21/05/09 -
Price 3.23 2.72 2.41 2.70 2.56 2.80 2.38 -
P/RPS 2.14 2.02 1.79 2.17 1.88 1.82 1.47 28.41%
P/EPS 10.17 10.43 8.84 11.58 12.41 11.35 8.79 10.20%
EY 9.83 9.59 11.31 8.64 8.06 8.81 11.37 -9.23%
DY 0.93 1.10 0.83 0.74 0.88 3.14 2.75 -51.42%
P/NAPS 1.50 1.32 1.21 1.40 1.38 1.56 1.37 6.22%

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