[SOP] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -29.81%
YoY- -73.01%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 3,474,736 2,288,288 2,664,530 3,358,534 4,667,752 3,978,612 2,790,910 3.71%
PBT 519,306 295,646 22,606 113,474 392,108 152,498 65,146 41.29%
Tax -130,250 -64,972 -5,576 -31,254 -101,258 -34,672 -17,918 39.13%
NP 389,056 230,674 17,030 82,220 290,850 117,826 47,228 42.06%
-
NP to SH 354,754 219,090 20,048 73,204 271,190 117,184 45,046 41.00%
-
Tax Rate 25.08% 21.98% 24.67% 27.54% 25.82% 22.74% 27.50% -
Total Cost 3,085,680 2,057,614 2,647,500 3,276,314 4,376,902 3,860,786 2,743,682 1.97%
-
Net Worth 2,561,099 2,312,197 2,152,195 2,146,486 2,008,814 1,467,009 1,350,500 11.24%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 57,087 - - - - -
Div Payout % - - 284.75% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,561,099 2,312,197 2,152,195 2,146,486 2,008,814 1,467,009 1,350,500 11.24%
NOSH 571,673 570,913 570,874 570,874 570,686 441,870 439,902 4.45%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.20% 10.08% 0.64% 2.45% 6.23% 2.96% 1.69% -
ROE 13.85% 9.48% 0.93% 3.41% 13.50% 7.99% 3.34% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 607.82 400.81 466.75 588.31 817.92 900.40 634.44 -0.71%
EPS 62.08 38.38 3.52 12.82 47.52 26.52 10.24 34.99%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 4.05 3.77 3.76 3.52 3.32 3.07 6.49%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 389.27 256.35 298.50 376.25 522.92 445.72 312.66 3.71%
EPS 39.74 24.54 2.25 8.20 30.38 13.13 5.05 40.98%
DPS 0.00 0.00 6.40 0.00 0.00 0.00 0.00 -
NAPS 2.8691 2.5903 2.4111 2.4047 2.2504 1.6435 1.5129 11.24%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.45 2.98 2.40 3.15 3.56 4.00 4.66 -
P/RPS 0.57 0.74 0.51 0.54 0.44 0.44 0.73 -4.03%
P/EPS 5.56 7.77 68.34 24.56 7.49 15.08 45.51 -29.53%
EY 17.99 12.88 1.46 4.07 13.35 6.63 2.20 41.89%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.64 0.84 1.01 1.20 1.52 -10.70%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 23/08/19 29/08/18 25/08/17 29/08/16 02/09/15 -
Price 3.76 3.73 2.05 3.01 3.59 3.66 3.80 -
P/RPS 0.62 0.93 0.44 0.51 0.44 0.41 0.60 0.54%
P/EPS 6.06 9.72 58.37 23.47 7.55 13.80 37.11 -26.04%
EY 16.50 10.29 1.71 4.26 13.24 7.25 2.69 35.25%
DY 0.00 0.00 4.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.54 0.80 1.02 1.10 1.24 -6.27%

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