[SOP] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.61%
YoY- -47.35%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 708,186 297,692 180,518 161,934 147,916 78,074 49,788 55.59%
PBT 259,640 80,040 29,196 25,680 42,196 61,510 10,670 70.14%
Tax -67,416 -15,056 -9,554 -10,210 -12,816 -8,188 -4,228 58.58%
NP 192,224 64,984 19,642 15,470 29,380 53,322 6,442 76.02%
-
NP to SH 175,422 59,620 21,710 15,470 29,380 53,322 6,442 73.36%
-
Tax Rate 25.97% 18.81% 32.72% 39.76% 30.37% 13.31% 39.63% -
Total Cost 515,962 232,708 160,876 146,464 118,536 24,752 43,346 51.04%
-
Net Worth 586,388 377,431 321,682 233,760 211,756 194,709 160,574 24.06%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 7,085 - - - - -
Div Payout % - - 32.64% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 586,388 377,431 321,682 233,760 211,756 194,709 160,574 24.06%
NOSH 176,623 142,427 141,710 95,024 94,957 94,980 95,014 10.87%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 27.14% 21.83% 10.88% 9.55% 19.86% 68.30% 12.94% -
ROE 29.92% 15.80% 6.75% 6.62% 13.87% 27.39% 4.01% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 400.96 209.01 127.39 170.41 155.77 82.20 52.40 40.33%
EPS 99.32 41.86 15.32 16.28 30.94 56.14 6.78 56.35%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 2.65 2.27 2.46 2.23 2.05 1.69 11.90%
Adjusted Per Share Value based on latest NOSH - 95,011
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 79.37 33.36 20.23 18.15 16.58 8.75 5.58 55.59%
EPS 19.66 6.68 2.43 1.73 3.29 5.98 0.72 73.44%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
NAPS 0.6572 0.423 0.3605 0.262 0.2373 0.2182 0.18 24.06%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 3.12 3.78 1.89 2.06 2.31 1.95 0.00 -
P/RPS 0.78 1.81 1.48 1.21 1.48 2.37 0.00 -
P/EPS 3.14 9.03 12.34 12.65 7.47 3.47 0.00 -
EY 31.83 11.07 8.11 7.90 13.39 28.79 0.00 -
DY 0.00 0.00 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.43 0.83 0.84 1.04 0.95 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 13/08/08 16/08/07 20/11/06 26/08/05 26/07/04 27/08/03 28/08/02 -
Price 5.35 3.80 2.50 2.03 2.30 1.93 0.00 -
P/RPS 1.33 1.82 1.96 1.19 1.48 2.35 0.00 -
P/EPS 5.39 9.08 16.32 12.47 7.43 3.44 0.00 -
EY 18.56 11.02 6.13 8.02 13.45 29.09 0.00 -
DY 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.43 1.10 0.83 1.03 0.94 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