[SOP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.28%
YoY- -27.16%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 533,304 521,806 588,802 619,144 683,520 729,771 644,729 -11.85%
PBT 134,659 103,680 132,675 154,623 208,560 256,456 241,170 -32.12%
Tax -28,122 -19,504 -31,112 -41,189 -54,674 -69,317 -60,378 -39.82%
NP 106,537 84,176 101,563 113,434 153,886 187,139 180,792 -29.64%
-
NP to SH 99,869 78,994 94,224 103,625 140,563 171,496 167,176 -29.00%
-
Tax Rate 20.88% 18.81% 23.45% 26.64% 26.21% 27.03% 25.04% -
Total Cost 426,767 437,630 487,239 505,710 529,634 542,632 463,937 -5.40%
-
Net Worth 826,434 708,530 683,543 666,027 426,946 704,946 625,080 20.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,592 8,592 33,619 25,027 31,785 31,847 6,819 16.60%
Div Payout % 8.60% 10.88% 35.68% 24.15% 22.61% 18.57% 4.08% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 826,434 708,530 683,543 666,027 426,946 704,946 625,080 20.40%
NOSH 428,204 382,989 381,868 382,774 426,946 417,128 188,277 72.68%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.98% 16.13% 17.25% 18.32% 22.51% 25.64% 28.04% -
ROE 12.08% 11.15% 13.78% 15.56% 32.92% 24.33% 26.74% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 124.54 136.25 154.19 161.75 160.09 174.95 342.44 -48.95%
EPS 23.32 20.63 24.67 27.07 32.92 41.11 88.79 -58.88%
DPS 2.01 2.24 8.80 6.54 7.44 7.63 3.62 -32.37%
NAPS 1.93 1.85 1.79 1.74 1.00 1.69 3.32 -30.27%
Adjusted Per Share Value based on latest NOSH - 382,774
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.77 58.48 65.99 69.39 76.60 81.79 72.26 -11.85%
EPS 11.19 8.85 10.56 11.61 15.75 19.22 18.74 -29.02%
DPS 0.96 0.96 3.77 2.80 3.56 3.57 0.76 16.80%
NAPS 0.9262 0.7941 0.7661 0.7464 0.4785 0.79 0.7005 20.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.83 2.77 2.30 2.01 1.95 2.66 3.12 -
P/RPS 2.27 2.03 1.49 1.24 1.22 1.52 0.91 83.62%
P/EPS 12.13 13.43 9.32 7.42 5.92 6.47 3.51 128.06%
EY 8.24 7.45 10.73 13.47 16.88 15.46 28.46 -56.13%
DY 0.71 0.81 3.83 3.25 3.82 2.87 1.16 -27.84%
P/NAPS 1.47 1.50 1.28 1.16 1.95 1.57 0.94 34.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 21/05/09 27/02/09 28/11/08 13/08/08 -
Price 2.70 2.56 2.80 2.38 2.15 2.06 5.35 -
P/RPS 2.17 1.88 1.82 1.47 1.34 1.18 1.56 24.53%
P/EPS 11.58 12.41 11.35 8.79 6.53 5.01 6.03 54.31%
EY 8.64 8.06 8.81 11.37 15.31 19.96 16.60 -35.21%
DY 0.74 0.88 3.14 2.75 3.46 3.71 0.68 5.78%
P/NAPS 1.40 1.38 1.56 1.37 2.15 1.22 1.61 -8.87%

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