[SOP] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 99.03%
YoY- 40.34%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 518,750 708,186 297,692 180,518 161,934 147,916 78,074 37.07%
PBT 107,870 259,640 80,040 29,196 25,680 42,196 61,510 9.80%
Tax -20,292 -67,416 -15,056 -9,554 -10,210 -12,816 -8,188 16.31%
NP 87,578 192,224 64,984 19,642 15,470 29,380 53,322 8.61%
-
NP to SH 82,744 175,422 59,620 21,710 15,470 29,380 53,322 7.59%
-
Tax Rate 18.81% 25.97% 18.81% 32.72% 39.76% 30.37% 13.31% -
Total Cost 431,172 515,962 232,708 160,876 146,464 118,536 24,752 60.93%
-
Net Worth 683,803 586,388 377,431 321,682 233,760 211,756 194,709 23.26%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 7,085 - - - -
Div Payout % - - - 32.64% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 683,803 586,388 377,431 321,682 233,760 211,756 194,709 23.26%
NOSH 382,012 176,623 142,427 141,710 95,024 94,957 94,980 26.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.88% 27.14% 21.83% 10.88% 9.55% 19.86% 68.30% -
ROE 12.10% 29.92% 15.80% 6.75% 6.62% 13.87% 27.39% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 135.79 400.96 209.01 127.39 170.41 155.77 82.20 8.71%
EPS 21.66 99.32 41.86 15.32 16.28 30.94 56.14 -14.66%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.79 3.32 2.65 2.27 2.46 2.23 2.05 -2.23%
Adjusted Per Share Value based on latest NOSH - 142,346
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 58.14 79.37 33.36 20.23 18.15 16.58 8.75 37.07%
EPS 9.27 19.66 6.68 2.43 1.73 3.29 5.98 7.57%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.7663 0.6572 0.423 0.3605 0.262 0.2373 0.2182 23.26%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.30 3.12 3.78 1.89 2.06 2.31 1.95 -
P/RPS 1.69 0.78 1.81 1.48 1.21 1.48 2.37 -5.47%
P/EPS 10.62 3.14 9.03 12.34 12.65 7.47 3.47 20.47%
EY 9.42 31.83 11.07 8.11 7.90 13.39 28.79 -16.97%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 1.28 0.94 1.43 0.83 0.84 1.04 0.95 5.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 13/08/08 16/08/07 20/11/06 26/08/05 26/07/04 27/08/03 -
Price 2.80 5.35 3.80 2.50 2.03 2.30 1.93 -
P/RPS 2.06 1.33 1.82 1.96 1.19 1.48 2.35 -2.16%
P/EPS 12.93 5.39 9.08 16.32 12.47 7.43 3.44 24.66%
EY 7.74 18.56 11.02 6.13 8.02 13.45 29.09 -19.78%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.61 1.43 1.10 0.83 1.03 0.94 8.80%

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