[SOP] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -1.16%
YoY- 199.35%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,667,752 3,978,612 2,790,910 2,403,968 1,482,096 1,020,770 1,053,338 28.13%
PBT 392,108 152,498 65,146 194,736 67,914 261,358 389,424 0.11%
Tax -101,258 -34,672 -17,918 -52,528 -20,894 -65,736 -111,890 -1.64%
NP 290,850 117,826 47,228 142,208 47,020 195,622 277,534 0.78%
-
NP to SH 271,190 117,184 45,046 133,170 44,486 196,026 279,660 -0.51%
-
Tax Rate 25.82% 22.74% 27.50% 26.97% 30.77% 25.15% 28.73% -
Total Cost 4,376,902 3,860,786 2,743,682 2,261,760 1,435,076 825,148 775,804 33.38%
-
Net Worth 2,008,814 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 10.55%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 27,963 25,971 -
Div Payout % - - - - - 14.27% 9.29% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,008,814 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 10.55%
NOSH 570,686 441,870 439,902 438,636 436,994 466,062 432,858 4.71%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.23% 2.96% 1.69% 5.92% 3.17% 19.16% 26.35% -
ROE 13.50% 7.99% 3.34% 10.29% 3.80% 13.97% 25.44% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 817.92 900.40 634.44 548.05 339.16 219.02 243.34 22.36%
EPS 47.52 26.52 10.24 30.36 10.18 42.06 57.52 -3.13%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 6.00 -
NAPS 3.52 3.32 3.07 2.95 2.68 3.01 2.54 5.58%
Adjusted Per Share Value based on latest NOSH - 438,680
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 523.12 445.88 312.78 269.41 166.10 114.40 118.05 28.13%
EPS 30.39 13.13 5.05 14.92 4.99 21.97 31.34 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 3.13 2.91 -
NAPS 2.2513 1.6441 1.5135 1.4502 1.3125 1.5722 1.2322 10.55%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.56 4.00 4.66 6.94 5.60 6.29 3.76 -
P/RPS 0.44 0.44 0.73 1.27 1.65 2.87 1.55 -18.91%
P/EPS 7.49 15.08 45.51 22.86 55.01 14.95 5.82 4.29%
EY 13.35 6.63 2.20 4.37 1.82 6.69 17.18 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.95 1.60 -
P/NAPS 1.01 1.20 1.52 2.35 2.09 2.09 1.48 -6.16%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 02/09/15 26/08/14 27/08/13 04/09/12 26/08/11 -
Price 3.59 3.66 3.80 6.00 5.52 6.81 4.19 -
P/RPS 0.44 0.41 0.60 1.09 1.63 3.11 1.72 -20.30%
P/EPS 7.55 13.80 37.11 19.76 54.22 16.19 6.49 2.55%
EY 13.24 7.25 2.69 5.06 1.84 6.18 15.42 -2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.88 1.43 -
P/NAPS 1.02 1.10 1.24 2.03 2.06 2.26 1.65 -7.69%

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