[SOP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.08%
YoY- 12.83%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 728,158 648,590 576,497 576,819 533,304 521,806 588,802 15.16%
PBT 222,135 199,350 160,190 160,586 134,659 103,680 132,675 40.86%
Tax -57,853 -51,607 -40,017 -36,085 -28,122 -19,504 -31,112 51.04%
NP 164,282 147,743 120,173 124,501 106,537 84,176 101,563 37.67%
-
NP to SH 151,514 136,412 111,863 116,924 99,869 78,994 94,224 37.13%
-
Tax Rate 26.04% 25.89% 24.98% 22.47% 20.88% 18.81% 23.45% -
Total Cost 563,876 500,847 456,324 452,318 426,767 437,630 487,239 10.19%
-
Net Worth 972,522 927,857 883,805 853,573 826,434 708,530 683,543 26.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,870 12,870 12,870 8,592 8,592 8,592 33,619 -47.18%
Div Payout % 8.49% 9.44% 11.51% 7.35% 8.60% 10.88% 35.68% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 972,522 927,857 883,805 853,573 826,434 708,530 683,543 26.41%
NOSH 430,319 429,563 429,031 428,931 428,204 382,989 381,868 8.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.56% 22.78% 20.85% 21.58% 19.98% 16.13% 17.25% -
ROE 15.58% 14.70% 12.66% 13.70% 12.08% 11.15% 13.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.21 150.99 134.37 134.48 124.54 136.25 154.19 6.37%
EPS 35.21 31.76 26.07 27.26 23.32 20.63 24.67 26.68%
DPS 3.00 3.00 3.00 2.00 2.01 2.24 8.80 -51.10%
NAPS 2.26 2.16 2.06 1.99 1.93 1.85 1.79 16.76%
Adjusted Per Share Value based on latest NOSH - 428,931
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.65 72.73 64.64 64.68 59.80 58.51 66.02 15.17%
EPS 16.99 15.30 12.54 13.11 11.20 8.86 10.57 37.09%
DPS 1.44 1.44 1.44 0.96 0.96 0.96 3.77 -47.26%
NAPS 1.0905 1.0404 0.991 0.9571 0.9267 0.7945 0.7665 26.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.87 2.81 2.65 2.98 2.83 2.77 2.30 -
P/RPS 2.29 1.86 1.97 2.22 2.27 2.03 1.49 33.07%
P/EPS 10.99 8.85 10.16 10.93 12.13 13.43 9.32 11.58%
EY 9.10 11.30 9.84 9.15 8.24 7.45 10.73 -10.37%
DY 0.78 1.07 1.13 0.67 0.71 0.81 3.83 -65.28%
P/NAPS 1.71 1.30 1.29 1.50 1.47 1.50 1.28 21.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 -
Price 3.68 3.23 2.72 2.41 2.70 2.56 2.80 -
P/RPS 2.17 2.14 2.02 1.79 2.17 1.88 1.82 12.40%
P/EPS 10.45 10.17 10.43 8.84 11.58 12.41 11.35 -5.34%
EY 9.57 9.83 9.59 11.31 8.64 8.06 8.81 5.65%
DY 0.82 0.93 1.10 0.83 0.74 0.88 3.14 -59.04%
P/NAPS 1.63 1.50 1.32 1.21 1.40 1.38 1.56 2.96%

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