[SOP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.91%
YoY- -44.9%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 297,692 180,518 161,934 147,916 78,074 49,788 26,790 49.35%
PBT 80,040 29,196 25,680 42,196 61,510 10,670 -2,054 -
Tax -15,056 -9,554 -10,210 -12,816 -8,188 -4,228 2,054 -
NP 64,984 19,642 15,470 29,380 53,322 6,442 0 -
-
NP to SH 59,620 21,710 15,470 29,380 53,322 6,442 -4,048 -
-
Tax Rate 18.81% 32.72% 39.76% 30.37% 13.31% 39.63% - -
Total Cost 232,708 160,876 146,464 118,536 24,752 43,346 26,790 43.35%
-
Net Worth 377,431 321,682 233,760 211,756 194,709 160,574 155,838 15.87%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 7,085 - - - - - -
Div Payout % - 32.64% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 377,431 321,682 233,760 211,756 194,709 160,574 155,838 15.87%
NOSH 142,427 141,710 95,024 94,957 94,980 95,014 95,023 6.97%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 21.83% 10.88% 9.55% 19.86% 68.30% 12.94% 0.00% -
ROE 15.80% 6.75% 6.62% 13.87% 27.39% 4.01% -2.60% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 209.01 127.39 170.41 155.77 82.20 52.40 28.19 39.61%
EPS 41.86 15.32 16.28 30.94 56.14 6.78 -4.26 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.27 2.46 2.23 2.05 1.69 1.64 8.32%
Adjusted Per Share Value based on latest NOSH - 94,934
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 33.35 20.22 18.14 16.57 8.75 5.58 3.00 49.36%
EPS 6.68 2.43 1.73 3.29 5.97 0.72 -0.45 -
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4228 0.3604 0.2619 0.2372 0.2181 0.1799 0.1746 15.87%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 3.78 1.89 2.06 2.31 1.95 0.00 0.00 -
P/RPS 1.81 1.48 1.21 1.48 2.37 0.00 0.00 -
P/EPS 9.03 12.34 12.65 7.47 3.47 0.00 0.00 -
EY 11.07 8.11 7.90 13.39 28.79 0.00 0.00 -
DY 0.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.83 0.84 1.04 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 20/11/06 26/08/05 26/07/04 27/08/03 28/08/02 14/09/01 -
Price 3.80 2.50 2.03 2.30 1.93 0.00 0.00 -
P/RPS 1.82 1.96 1.19 1.48 2.35 0.00 0.00 -
P/EPS 9.08 16.32 12.47 7.43 3.44 0.00 0.00 -
EY 11.02 6.13 8.02 13.45 29.09 0.00 0.00 -
DY 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.10 0.83 1.03 0.94 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