[SOP] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
02-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 106.63%
YoY- -66.17%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,358,534 4,667,752 3,978,612 2,790,910 2,403,968 1,482,096 1,020,770 21.94%
PBT 113,474 392,108 152,498 65,146 194,736 67,914 261,358 -12.97%
Tax -31,254 -101,258 -34,672 -17,918 -52,528 -20,894 -65,736 -11.64%
NP 82,220 290,850 117,826 47,228 142,208 47,020 195,622 -13.44%
-
NP to SH 73,204 271,190 117,184 45,046 133,170 44,486 196,026 -15.13%
-
Tax Rate 27.54% 25.82% 22.74% 27.50% 26.97% 30.77% 25.15% -
Total Cost 3,276,314 4,376,902 3,860,786 2,743,682 2,261,760 1,435,076 825,148 25.82%
-
Net Worth 2,146,486 2,008,814 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 7.34%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 27,963 -
Div Payout % - - - - - - 14.27% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,146,486 2,008,814 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 7.34%
NOSH 570,874 570,686 441,870 439,902 438,636 436,994 466,062 3.43%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.45% 6.23% 2.96% 1.69% 5.92% 3.17% 19.16% -
ROE 3.41% 13.50% 7.99% 3.34% 10.29% 3.80% 13.97% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 588.31 817.92 900.40 634.44 548.05 339.16 219.02 17.89%
EPS 12.82 47.52 26.52 10.24 30.36 10.18 42.06 -17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 3.76 3.52 3.32 3.07 2.95 2.68 3.01 3.77%
Adjusted Per Share Value based on latest NOSH - 440,025
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 376.25 522.92 445.72 312.66 269.31 166.04 114.35 21.94%
EPS 8.20 30.38 13.13 5.05 14.92 4.98 21.96 -15.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
NAPS 2.4047 2.2504 1.6435 1.5129 1.4496 1.312 1.5716 7.34%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.15 3.56 4.00 4.66 6.94 5.60 6.29 -
P/RPS 0.54 0.44 0.44 0.73 1.27 1.65 2.87 -24.29%
P/EPS 24.56 7.49 15.08 45.51 22.86 55.01 14.95 8.62%
EY 4.07 13.35 6.63 2.20 4.37 1.82 6.69 -7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
P/NAPS 0.84 1.01 1.20 1.52 2.35 2.09 2.09 -14.08%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 25/08/17 29/08/16 02/09/15 26/08/14 27/08/13 04/09/12 -
Price 3.01 3.59 3.66 3.80 6.00 5.52 6.81 -
P/RPS 0.51 0.44 0.41 0.60 1.09 1.63 3.11 -26.00%
P/EPS 23.47 7.55 13.80 37.11 19.76 54.22 16.19 6.38%
EY 4.26 13.24 7.25 2.69 5.06 1.84 6.18 -6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
P/NAPS 0.80 1.02 1.10 1.24 2.03 2.06 2.26 -15.88%

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