[SOP] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 16.79%
YoY- 206.2%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 104,931 94,081 80,371 70,453 66,228 58,477 48,175 67.79%
PBT 53,192 50,984 44,135 21,833 18,715 12,936 10,619 191.89%
Tax -10,148 -7,510 -6,491 -5,243 -4,510 -6,227 -3,354 108.77%
NP 43,044 43,474 37,644 16,590 14,205 6,709 7,265 226.37%
-
NP to SH 43,044 43,474 37,644 16,590 14,205 6,709 7,265 226.37%
-
Tax Rate 19.08% 14.73% 14.71% 24.01% 24.10% 48.14% 31.58% -
Total Cost 61,887 50,607 42,727 53,863 52,023 51,768 40,910 31.67%
-
Net Worth 204,486 202,296 194,634 173,741 95,017 164,372 161,336 17.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 4,748 - - - 2,831 2,831 -
Div Payout % - 10.92% - - - 42.20% 38.97% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 204,486 202,296 194,634 173,741 95,017 164,372 161,336 17.06%
NOSH 98,785 94,974 94,943 94,940 95,017 95,013 95,465 2.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 41.02% 46.21% 46.84% 23.55% 21.45% 11.47% 15.08% -
ROE 21.05% 21.49% 19.34% 9.55% 14.95% 4.08% 4.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 106.22 99.06 84.65 74.21 69.70 61.55 50.46 64.02%
EPS 43.57 45.77 39.65 17.47 14.95 7.06 7.61 219.02%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 2.07 2.13 2.05 1.83 1.00 1.73 1.69 14.43%
Adjusted Per Share Value based on latest NOSH - 94,940
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.76 10.54 9.00 7.89 7.42 6.55 5.40 67.77%
EPS 4.82 4.87 4.22 1.86 1.59 0.75 0.81 227.31%
DPS 0.00 0.53 0.00 0.00 0.00 0.32 0.32 -
NAPS 0.2291 0.2266 0.218 0.1946 0.1064 0.1841 0.1807 17.09%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.03 1.92 1.95 1.90 0.00 0.00 0.00 -
P/RPS 1.91 1.94 2.30 2.56 0.00 0.00 0.00 -
P/EPS 4.66 4.19 4.92 10.87 0.00 0.00 0.00 -
EY 21.46 23.84 20.33 9.20 0.00 0.00 0.00 -
DY 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 0.95 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 -
Price 2.31 2.00 1.93 1.90 1.90 0.00 0.00 -
P/RPS 2.17 2.02 2.28 2.56 2.73 0.00 0.00 -
P/EPS 5.30 4.37 4.87 10.87 12.71 0.00 0.00 -
EY 18.86 22.89 20.54 9.20 7.87 0.00 0.00 -
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.94 0.94 1.04 1.90 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