[SOP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -49.36%
YoY- -77.31%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 3,978,612 2,790,910 2,403,968 1,482,096 1,020,770 1,053,338 605,136 36.83%
PBT 152,498 65,146 194,736 67,914 261,358 389,424 158,932 -0.68%
Tax -34,672 -17,918 -52,528 -20,894 -65,736 -111,890 -44,082 -3.91%
NP 117,826 47,228 142,208 47,020 195,622 277,534 114,850 0.42%
-
NP to SH 117,184 45,046 133,170 44,486 196,026 279,660 106,732 1.56%
-
Tax Rate 22.74% 27.50% 26.97% 30.77% 25.15% 28.73% 27.74% -
Total Cost 3,860,786 2,743,682 2,261,760 1,435,076 825,148 775,804 490,286 41.00%
-
Net Worth 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 883,713 8.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 27,963 25,971 19,304 -
Div Payout % - - - - 14.27% 9.29% 18.09% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 883,713 8.80%
NOSH 441,870 439,902 438,636 436,994 466,062 432,858 428,987 0.49%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.96% 1.69% 5.92% 3.17% 19.16% 26.35% 18.98% -
ROE 7.99% 3.34% 10.29% 3.80% 13.97% 25.44% 12.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 900.40 634.44 548.05 339.16 219.02 243.34 141.06 36.15%
EPS 26.52 10.24 30.36 10.18 42.06 57.52 24.88 1.06%
DPS 0.00 0.00 0.00 0.00 6.00 6.00 4.50 -
NAPS 3.32 3.07 2.95 2.68 3.01 2.54 2.06 8.27%
Adjusted Per Share Value based on latest NOSH - 444,230
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 446.12 312.94 269.56 166.19 114.46 118.11 67.85 36.83%
EPS 13.14 5.05 14.93 4.99 21.98 31.36 11.97 1.56%
DPS 0.00 0.00 0.00 0.00 3.14 2.91 2.16 -
NAPS 1.645 1.5143 1.4509 1.3132 1.573 1.2328 0.9909 8.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.00 4.66 6.94 5.60 6.29 3.76 2.65 -
P/RPS 0.44 0.73 1.27 1.65 2.87 1.55 1.88 -21.48%
P/EPS 15.08 45.51 22.86 55.01 14.95 5.82 10.65 5.96%
EY 6.63 2.20 4.37 1.82 6.69 17.18 9.39 -5.63%
DY 0.00 0.00 0.00 0.00 0.95 1.60 1.70 -
P/NAPS 1.20 1.52 2.35 2.09 2.09 1.48 1.29 -1.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 02/09/15 26/08/14 27/08/13 04/09/12 26/08/11 27/08/10 -
Price 3.66 3.80 6.00 5.52 6.81 4.19 2.72 -
P/RPS 0.41 0.60 1.09 1.63 3.11 1.72 1.93 -22.73%
P/EPS 13.80 37.11 19.76 54.22 16.19 6.49 10.93 3.95%
EY 7.25 2.69 5.06 1.84 6.18 15.42 9.15 -3.80%
DY 0.00 0.00 0.00 0.00 0.88 1.43 1.65 -
P/NAPS 1.10 1.24 2.03 2.06 2.26 1.65 1.32 -2.99%

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