[SOP] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -7.21%
YoY- 53.11%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,727,154 4,647,076 4,362,972 4,302,506 4,484,661 4,236,236 4,047,221 10.89%
PBT 327,826 307,941 259,089 188,136 197,288 164,457 144,420 72.63%
Tax -84,142 -80,749 -69,769 -47,456 -50,839 -40,841 -37,277 71.98%
NP 243,684 227,192 189,320 140,680 146,449 123,616 107,143 72.85%
-
NP to SH 223,923 207,051 171,941 130,048 140,156 121,007 104,520 66.11%
-
Tax Rate 25.67% 26.22% 26.93% 25.22% 25.77% 24.83% 25.81% -
Total Cost 4,483,470 4,419,884 4,173,652 4,161,826 4,338,212 4,112,620 3,940,078 8.98%
-
Net Worth 2,044,322 2,008,856 1,944,380 1,527,563 1,481,071 1,466,042 1,417,155 27.64%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,044,322 2,008,856 1,944,380 1,527,563 1,481,071 1,466,042 1,417,155 27.64%
NOSH 571,039 570,697 570,199 570,111 442,110 441,578 441,481 18.69%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.15% 4.89% 4.34% 3.27% 3.27% 2.92% 2.65% -
ROE 10.95% 10.31% 8.84% 8.51% 9.46% 8.25% 7.38% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 827.82 814.28 765.17 926.66 1,014.37 959.34 916.74 -6.56%
EPS 39.21 36.28 30.15 28.01 31.70 27.40 23.67 39.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.58 3.52 3.41 3.29 3.35 3.32 3.21 7.53%
Adjusted Per Share Value based on latest NOSH - 570,111
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 529.57 520.60 488.77 482.00 502.41 474.58 453.40 10.89%
EPS 25.09 23.20 19.26 14.57 15.70 13.56 11.71 66.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2902 2.2505 2.1782 1.7113 1.6592 1.6424 1.5876 27.64%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.00 3.56 3.64 3.68 3.75 4.00 4.62 -
P/RPS 0.48 0.44 0.48 0.40 0.37 0.42 0.50 -2.68%
P/EPS 10.20 9.81 12.07 13.14 11.83 14.60 19.51 -35.07%
EY 9.80 10.19 8.28 7.61 8.45 6.85 5.12 54.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.01 1.07 1.12 1.12 1.20 1.44 -15.41%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 29/05/17 27/02/17 30/11/16 29/08/16 27/04/16 -
Price 4.16 3.59 3.60 3.72 3.74 3.66 4.38 -
P/RPS 0.50 0.44 0.47 0.40 0.37 0.38 0.48 2.75%
P/EPS 10.61 9.90 11.94 13.28 11.80 13.36 18.50 -30.94%
EY 9.43 10.11 8.38 7.53 8.48 7.49 5.41 44.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.02 1.06 1.13 1.12 1.10 1.36 -10.05%

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