[SOP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 30.18%
YoY- 236.07%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 683,520 729,771 644,729 544,572 439,482 340,605 280,069 80.77%
PBT 208,560 256,456 241,170 200,889 151,370 100,276 64,511 117.86%
Tax -54,674 -69,317 -60,378 -47,719 -34,198 -16,435 -8,358 247.78%
NP 153,886 187,139 180,792 153,170 117,172 83,841 56,153 95.23%
-
NP to SH 140,563 171,496 167,176 142,255 109,275 78,553 53,431 90.01%
-
Tax Rate 26.21% 27.03% 25.04% 23.75% 22.59% 16.39% 12.96% -
Total Cost 529,634 542,632 463,937 391,402 322,310 256,764 223,916 77.06%
-
Net Worth 426,946 704,946 625,080 509,940 450,387 407,895 377,477 8.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 31,785 31,847 6,819 6,819 - - - -
Div Payout % 22.61% 18.57% 4.08% 4.79% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 426,946 704,946 625,080 509,940 450,387 407,895 377,477 8.51%
NOSH 426,946 417,128 188,277 153,596 142,527 143,121 142,444 107.19%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 22.51% 25.64% 28.04% 28.13% 26.66% 24.62% 20.05% -
ROE 32.92% 24.33% 26.74% 27.90% 24.26% 19.26% 14.15% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 160.09 174.95 342.44 354.55 308.35 237.98 196.62 -12.75%
EPS 32.92 41.11 88.79 92.62 76.67 54.89 37.51 -8.29%
DPS 7.44 7.63 3.62 4.44 0.00 0.00 0.00 -
NAPS 1.00 1.69 3.32 3.32 3.16 2.85 2.65 -47.62%
Adjusted Per Share Value based on latest NOSH - 153,596
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.60 81.79 72.26 61.03 49.25 38.17 31.39 80.76%
EPS 15.75 19.22 18.74 15.94 12.25 8.80 5.99 89.94%
DPS 3.56 3.57 0.76 0.76 0.00 0.00 0.00 -
NAPS 0.4785 0.79 0.7005 0.5715 0.5048 0.4571 0.423 8.52%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.95 2.66 3.12 2.85 3.05 4.02 3.78 -
P/RPS 1.22 1.52 0.91 0.80 0.99 1.69 1.92 -25.98%
P/EPS 5.92 6.47 3.51 3.08 3.98 7.32 10.08 -29.75%
EY 16.88 15.46 28.46 32.50 25.14 13.65 9.92 42.30%
DY 3.82 2.87 1.16 1.56 0.00 0.00 0.00 -
P/NAPS 1.95 1.57 0.94 0.86 0.97 1.41 1.43 22.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 -
Price 2.15 2.06 5.35 3.03 2.97 5.60 3.80 -
P/RPS 1.34 1.18 1.56 0.85 0.96 2.35 1.93 -21.50%
P/EPS 6.53 5.01 6.03 3.27 3.87 10.20 10.13 -25.27%
EY 15.31 19.96 16.60 30.57 25.81 9.80 9.87 33.82%
DY 3.46 3.71 0.68 1.47 0.00 0.00 0.00 -
P/NAPS 2.15 1.22 1.61 0.91 0.94 1.96 1.43 31.07%

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