[SOP] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,704,411 1,314,943 728,158 533,304 683,520 439,482 221,482 33.81%
PBT 145,436 213,935 222,135 134,659 208,560 151,370 39,558 20.42%
Tax -39,372 -50,333 -57,853 -28,122 -54,674 -34,198 -5,736 31.64%
NP 106,064 163,602 164,282 106,537 153,886 117,172 33,822 17.72%
-
NP to SH 97,254 156,776 151,514 99,869 140,563 109,285 34,786 15.80%
-
Tax Rate 27.07% 23.53% 26.04% 20.88% 26.21% 22.59% 14.50% -
Total Cost 1,598,347 1,151,341 563,876 426,767 529,634 322,310 187,660 35.76%
-
Net Worth 1,233,721 1,352,118 970,589 824,878 667,180 451,957 346,749 19.86%
Dividend
31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 26,249 26,002 - - 23,273 7,151 3,552 33.04%
Div Payout % 26.99% 16.59% - - 16.56% 6.54% 10.21% -
Equity
31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,233,721 1,352,118 970,589 824,878 667,180 451,957 346,749 19.86%
NOSH 437,489 433,371 429,464 427,398 387,895 143,024 142,110 17.41%
Ratio Analysis
31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.22% 12.44% 22.56% 19.98% 22.51% 26.66% 15.27% -
ROE 7.88% 11.59% 15.61% 12.11% 21.07% 24.18% 10.03% -
Per Share
31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 389.59 303.42 169.55 124.78 176.21 307.28 155.85 13.97%
EPS 22.23 36.00 35.30 23.34 36.24 76.41 24.26 -1.23%
DPS 6.00 6.00 0.00 0.00 6.00 5.00 2.50 13.31%
NAPS 2.82 3.12 2.26 1.93 1.72 3.16 2.44 2.08%
Adjusted Per Share Value based on latest NOSH - 428,204
31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 190.94 147.31 81.57 59.74 76.57 49.23 24.81 33.81%
EPS 10.90 17.56 16.97 11.19 15.75 12.24 3.90 15.80%
DPS 2.94 2.91 0.00 0.00 2.61 0.80 0.40 32.94%
NAPS 1.3821 1.5147 1.0873 0.9241 0.7474 0.5063 0.3885 19.85%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/13 31/12/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 6.51 5.76 3.87 2.83 1.95 3.05 2.98 -
P/RPS 1.67 1.90 2.28 2.27 1.11 0.99 1.91 -1.89%
P/EPS 29.28 15.92 10.97 12.11 5.38 3.99 12.17 13.35%
EY 3.41 6.28 9.12 8.26 18.58 25.05 8.21 -11.78%
DY 0.92 1.04 0.00 0.00 3.08 1.64 0.84 1.30%
P/NAPS 2.31 1.85 1.71 1.47 1.13 0.97 1.22 9.54%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/14 24/02/12 25/02/11 25/02/10 27/02/09 03/03/08 27/02/07 -
Price 6.04 6.25 3.68 2.70 2.15 2.97 3.76 -
P/RPS 1.55 2.06 2.17 2.16 1.22 0.97 2.41 -6.10%
P/EPS 27.17 17.28 10.43 11.55 5.93 3.89 15.36 8.48%
EY 3.68 5.79 9.59 8.65 16.85 25.73 6.51 -7.81%
DY 0.99 0.96 0.00 0.00 2.79 1.68 0.66 5.95%
P/NAPS 2.14 2.00 1.63 1.40 1.25 0.94 1.54 4.80%

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