[SOP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 178.59%
YoY- 727.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 180,518 161,934 147,916 78,074 49,788 26,790 39,882 28.59%
PBT 29,196 25,680 42,196 61,510 10,670 -2,054 13,084 14.30%
Tax -9,554 -10,210 -12,816 -8,188 -4,228 2,054 -4,260 14.40%
NP 19,642 15,470 29,380 53,322 6,442 0 8,824 14.25%
-
NP to SH 21,710 15,470 29,380 53,322 6,442 -4,048 8,824 16.18%
-
Tax Rate 32.72% 39.76% 30.37% 13.31% 39.63% - 32.56% -
Total Cost 160,876 146,464 118,536 24,752 43,346 26,790 31,058 31.52%
-
Net Worth 321,682 233,760 211,756 194,709 160,574 155,838 16,030,265 -47.85%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,085 - - - - - - -
Div Payout % 32.64% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 321,682 233,760 211,756 194,709 160,574 155,838 16,030,265 -47.85%
NOSH 141,710 95,024 94,957 94,980 95,014 95,023 94,881 6.91%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.88% 9.55% 19.86% 68.30% 12.94% 0.00% 22.13% -
ROE 6.75% 6.62% 13.87% 27.39% 4.01% -2.60% 0.06% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 127.39 170.41 155.77 82.20 52.40 28.19 42.03 20.28%
EPS 15.32 16.28 30.94 56.14 6.78 -4.26 9.30 8.67%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.46 2.23 2.05 1.69 1.64 168.95 -51.22%
Adjusted Per Share Value based on latest NOSH - 94,943
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.23 18.15 16.58 8.75 5.58 3.00 4.47 28.59%
EPS 2.43 1.73 3.29 5.98 0.72 -0.45 0.99 16.13%
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3605 0.262 0.2373 0.2182 0.18 0.1746 17.9652 -47.85%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.89 2.06 2.31 1.95 0.00 0.00 0.00 -
P/RPS 1.48 1.21 1.48 2.37 0.00 0.00 0.00 -
P/EPS 12.34 12.65 7.47 3.47 0.00 0.00 0.00 -
EY 8.11 7.90 13.39 28.79 0.00 0.00 0.00 -
DY 2.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 1.04 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 20/11/06 26/08/05 26/07/04 27/08/03 28/08/02 14/09/01 15/08/00 -
Price 2.50 2.03 2.30 1.93 0.00 0.00 0.00 -
P/RPS 1.96 1.19 1.48 2.35 0.00 0.00 0.00 -
P/EPS 16.32 12.47 7.43 3.44 0.00 0.00 0.00 -
EY 6.13 8.02 13.45 29.09 0.00 0.00 0.00 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.83 1.03 0.94 0.00 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