[SOP] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.3%
YoY- 131.42%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,288,288 2,664,530 3,358,534 4,667,752 3,978,612 2,790,910 2,403,968 -0.81%
PBT 295,646 22,606 113,474 392,108 152,498 65,146 194,736 7.19%
Tax -64,972 -5,576 -31,254 -101,258 -34,672 -17,918 -52,528 3.60%
NP 230,674 17,030 82,220 290,850 117,826 47,228 142,208 8.38%
-
NP to SH 219,090 20,048 73,204 271,190 117,184 45,046 133,170 8.64%
-
Tax Rate 21.98% 24.67% 27.54% 25.82% 22.74% 27.50% 26.97% -
Total Cost 2,057,614 2,647,500 3,276,314 4,376,902 3,860,786 2,743,682 2,261,760 -1.56%
-
Net Worth 2,312,197 2,152,195 2,146,486 2,008,814 1,467,009 1,350,500 1,293,977 10.14%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 57,087 - - - - - -
Div Payout % - 284.75% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,312,197 2,152,195 2,146,486 2,008,814 1,467,009 1,350,500 1,293,977 10.14%
NOSH 570,913 570,874 570,874 570,686 441,870 439,902 438,636 4.48%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 10.08% 0.64% 2.45% 6.23% 2.96% 1.69% 5.92% -
ROE 9.48% 0.93% 3.41% 13.50% 7.99% 3.34% 10.29% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 400.81 466.75 588.31 817.92 900.40 634.44 548.05 -5.07%
EPS 38.38 3.52 12.82 47.52 26.52 10.24 30.36 3.98%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 3.77 3.76 3.52 3.32 3.07 2.95 5.41%
Adjusted Per Share Value based on latest NOSH - 570,697
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 256.35 298.50 376.25 522.92 445.72 312.66 269.31 -0.81%
EPS 24.54 2.25 8.20 30.38 13.13 5.05 14.92 8.63%
DPS 0.00 6.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5903 2.4111 2.4047 2.2504 1.6435 1.5129 1.4496 10.14%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.98 2.40 3.15 3.56 4.00 4.66 6.94 -
P/RPS 0.74 0.51 0.54 0.44 0.44 0.73 1.27 -8.60%
P/EPS 7.77 68.34 24.56 7.49 15.08 45.51 22.86 -16.44%
EY 12.88 1.46 4.07 13.35 6.63 2.20 4.37 19.72%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.84 1.01 1.20 1.52 2.35 -17.50%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 23/08/19 29/08/18 25/08/17 29/08/16 02/09/15 26/08/14 -
Price 3.73 2.05 3.01 3.59 3.66 3.80 6.00 -
P/RPS 0.93 0.44 0.51 0.44 0.41 0.60 1.09 -2.60%
P/EPS 9.72 58.37 23.47 7.55 13.80 37.11 19.76 -11.14%
EY 10.29 1.71 4.26 13.24 7.25 2.69 5.06 12.54%
DY 0.00 4.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.54 0.80 1.02 1.10 1.24 2.03 -12.34%

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