[SOP] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 32.04%
YoY- 65.7%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 533,709 749,328 362,276 203,445 175,422 152,473 98,168 32.56%
PBT 117,245 257,085 116,970 35,388 30,321 42,976 58,798 12.17%
Tax -22,776 -69,669 -22,844 -8,406 -13,021 -13,641 -10,625 13.53%
NP 94,469 187,416 94,126 26,981 17,300 29,334 48,173 11.86%
-
NP to SH 88,304 170,396 87,448 28,665 17,300 29,334 48,173 10.61%
-
Tax Rate 19.43% 27.10% 19.53% 23.75% 42.94% 31.74% 18.07% -
Total Cost 439,240 561,912 268,149 176,464 158,122 123,138 49,994 43.59%
-
Net Worth 707,400 633,177 406,701 333,703 189,967 214,597 202,305 23.17%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 15,295 24,977 9,513 4,733 6,332 6,330 - -
Div Payout % 17.32% 14.66% 10.88% 16.51% 36.60% 21.58% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 707,400 633,177 406,701 333,703 189,967 214,597 202,305 23.17%
NOSH 382,378 374,661 142,702 142,001 94,983 94,954 94,978 26.10%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.70% 25.01% 25.98% 13.26% 9.86% 19.24% 49.07% -
ROE 12.48% 26.91% 21.50% 8.59% 9.11% 13.67% 23.81% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 139.58 200.00 253.87 143.27 184.69 160.57 103.36 5.12%
EPS 23.09 45.48 61.28 20.19 18.21 30.89 50.72 -12.28%
DPS 4.00 6.67 6.67 3.33 6.67 6.67 0.00 -
NAPS 1.85 1.69 2.85 2.35 2.00 2.26 2.13 -2.31%
Adjusted Per Share Value based on latest NOSH - 139,424
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 59.84 84.02 40.62 22.81 19.67 17.10 11.01 32.56%
EPS 9.90 19.11 9.81 3.21 1.94 3.29 5.40 10.61%
DPS 1.71 2.80 1.07 0.53 0.71 0.71 0.00 -
NAPS 0.7932 0.71 0.456 0.3742 0.213 0.2406 0.2268 23.18%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.77 2.66 4.02 2.10 2.19 2.22 1.92 -
P/RPS 1.98 1.33 1.58 1.47 1.19 1.38 1.86 1.04%
P/EPS 11.99 5.85 6.56 10.40 12.02 7.19 3.79 21.13%
EY 8.34 17.10 15.24 9.61 8.32 13.92 26.42 -17.46%
DY 1.44 2.51 1.66 1.59 3.04 3.00 0.00 -
P/NAPS 1.50 1.57 1.41 0.89 1.10 0.98 0.90 8.87%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 28/11/07 20/11/06 14/12/05 24/12/04 27/11/03 -
Price 2.56 2.06 5.60 2.50 1.52 2.20 2.00 -
P/RPS 1.83 1.03 2.21 1.74 0.82 1.37 1.94 -0.96%
P/EPS 11.09 4.53 9.14 12.38 8.35 7.12 3.94 18.80%
EY 9.02 22.08 10.94 8.07 11.98 14.04 25.36 -15.81%
DY 1.56 3.24 1.19 1.33 4.39 3.03 0.00 -
P/NAPS 1.38 1.22 1.96 1.06 0.76 0.97 0.94 6.60%

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