[SOP] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 0.68%
YoY- 194.23%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,053,338 605,136 518,750 708,186 297,692 180,518 161,934 36.60%
PBT 389,424 158,932 107,870 259,640 80,040 29,196 25,680 57.29%
Tax -111,890 -44,082 -20,292 -67,416 -15,056 -9,554 -10,210 49.00%
NP 277,534 114,850 87,578 192,224 64,984 19,642 15,470 61.76%
-
NP to SH 279,660 106,732 82,744 175,422 59,620 21,710 15,470 61.96%
-
Tax Rate 28.73% 27.74% 18.81% 25.97% 18.81% 32.72% 39.76% -
Total Cost 775,804 490,286 431,172 515,962 232,708 160,876 146,464 32.01%
-
Net Worth 1,099,459 883,713 683,803 586,388 377,431 321,682 233,760 29.42%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 25,971 19,304 - - - 7,085 - -
Div Payout % 9.29% 18.09% - - - 32.64% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,099,459 883,713 683,803 586,388 377,431 321,682 233,760 29.42%
NOSH 432,858 428,987 382,012 176,623 142,427 141,710 95,024 28.73%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 26.35% 18.98% 16.88% 27.14% 21.83% 10.88% 9.55% -
ROE 25.44% 12.08% 12.10% 29.92% 15.80% 6.75% 6.62% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 243.34 141.06 135.79 400.96 209.01 127.39 170.41 6.11%
EPS 57.52 24.88 21.66 99.32 41.86 15.32 16.28 23.40%
DPS 6.00 4.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.54 2.06 1.79 3.32 2.65 2.27 2.46 0.53%
Adjusted Per Share Value based on latest NOSH - 188,277
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 118.05 67.82 58.14 79.37 33.36 20.23 18.15 36.60%
EPS 31.34 11.96 9.27 19.66 6.68 2.43 1.73 62.02%
DPS 2.91 2.16 0.00 0.00 0.00 0.79 0.00 -
NAPS 1.2322 0.9904 0.7663 0.6572 0.423 0.3605 0.262 29.42%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.76 2.65 2.30 3.12 3.78 1.89 2.06 -
P/RPS 1.55 1.88 1.69 0.78 1.81 1.48 1.21 4.21%
P/EPS 5.82 10.65 10.62 3.14 9.03 12.34 12.65 -12.13%
EY 17.18 9.39 9.42 31.83 11.07 8.11 7.90 13.81%
DY 1.60 1.70 0.00 0.00 0.00 2.65 0.00 -
P/NAPS 1.48 1.29 1.28 0.94 1.43 0.83 0.84 9.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 27/08/10 26/08/09 13/08/08 16/08/07 20/11/06 26/08/05 -
Price 4.19 2.72 2.80 5.35 3.80 2.50 2.03 -
P/RPS 1.72 1.93 2.06 1.33 1.82 1.96 1.19 6.32%
P/EPS 6.49 10.93 12.93 5.39 9.08 16.32 12.47 -10.30%
EY 15.42 9.15 7.74 18.56 11.02 6.13 8.02 11.50%
DY 1.43 1.65 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.65 1.32 1.56 1.61 1.43 1.10 0.83 12.12%

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