[SOP] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[SOP] SARAWAK OIL PALMS BHD

Announcement Date

28-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 46.68%

YoY- 205.07%

Quarter Report

SOPB BMSB 3rd quarter 2007.pdf

Latest QR

Upcoming QR

SOP's Result

SOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	687,424	533,709	749,328	362,276	203,445	175,422	152,473	28.51%
YoY %	28.80%	-28.77%	106.84%	78.07%	15.97%	15.05%	-	-
Horiz. %	450.85%	350.04%	491.45%	237.60%	133.43%	115.05%	100.00%	-
PBT	203,500	117,245	257,085	116,970	35,388	30,321	42,976	29.57%
YoY %	73.57%	-54.39%	119.79%	230.54%	16.71%	-29.45%	-	-
Horiz. %	473.52%	272.82%	598.21%	272.18%	82.34%	70.55%	100.00%	-
Tax	-54,089	-22,776	-69,669	-22,844	-8,406	-13,021	-13,641	25.79%
YoY %	-137.48%	67.31%	-204.98%	-171.76%	35.44%	4.55%	-	-
Horiz. %	396.52%	166.97%	510.73%	167.47%	61.62%	95.45%	100.00%	-
NP	149,410	94,469	187,416	94,126	26,981	17,300	29,334	31.15%
YoY %	58.16%	-49.59%	99.11%	248.86%	55.96%	-41.02%	-	-
Horiz. %	509.34%	322.05%	638.90%	320.88%	91.98%	58.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,028	88,304	170,396	87,448	28,665	17,300	29,334	29.27%
YoY %	55.18%	-48.18%	94.85%	205.07%	65.69%	-41.02%	-	-
Horiz. %	467.13%	301.03%	580.88%	298.11%	97.72%	58.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.58%	19.43%	27.10%	19.53%	23.75%	42.94%	31.74%	-
YoY %	36.80%	-28.30%	38.76%	-17.77%	-44.69%	35.29%	-	-
Horiz. %	83.74%	61.22%	85.38%	61.53%	74.83%	135.29%	100.00%	-
Total Cost	538,013	439,240	561,912	268,149	176,464	158,122	123,138	27.84%
YoY %	22.49%	-21.83%	109.55%	51.96%	11.60%	28.41%	-	-
Horiz. %	436.92%	356.71%	456.33%	217.76%	143.31%	128.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	926,821	707,400	633,177	406,701	333,703	189,967	214,597	27.59%
YoY %	31.02%	11.72%	55.69%	21.88%	75.66%	-11.48%	-	-
Horiz. %	431.89%	329.64%	295.05%	189.52%	155.50%	88.52%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	15,295	24,977	9,513	4,733	6,332	6,330	-
YoY %	-	-38.76%	162.56%	100.99%	-25.25%	0.03%	-	-
Horiz. %	-	241.63%	394.58%	150.28%	74.77%	100.03%	100.00%	-
Div Payout %	-	17.32%	14.66%	10.88%	16.51%	36.60%	21.58%	-
YoY %	-	18.14%	34.74%	-34.10%	-54.89%	69.60%	-	-
Horiz. %	-	80.26%	67.93%	50.42%	76.51%	169.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	926,821	707,400	633,177	406,701	333,703	189,967	214,597	27.59%
YoY %	31.02%	11.72%	55.69%	21.88%	75.66%	-11.48%	-	-
Horiz. %	431.89%	329.64%	295.05%	189.52%	155.50%	88.52%	100.00%	-
NOSH	429,084	382,378	374,661	142,702	142,001	94,983	94,954	28.56%
YoY %	12.21%	2.06%	162.55%	0.49%	49.50%	0.03%	-	-
Horiz. %	451.89%	402.70%	394.57%	150.29%	149.55%	100.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	21.73%	17.70%	25.01%	25.98%	13.26%	9.86%	19.24%	-
YoY %	22.77%	-29.23%	-3.73%	95.93%	34.48%	-48.75%	-	-
Horiz. %	112.94%	92.00%	129.99%	135.03%	68.92%	51.25%	100.00%	-
ROE	14.78%	12.48%	26.91%	21.50%	8.59%	9.11%	13.67%	-
YoY %	18.43%	-53.62%	25.16%	150.29%	-5.71%	-33.36%	-	-
Horiz. %	108.12%	91.29%	196.85%	157.28%	62.84%	66.64%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	160.21	139.58	200.00	253.87	143.27	184.69	160.57	-0.03%
YoY %	14.78%	-30.21%	-21.22%	77.20%	-22.43%	15.02%	-	-
Horiz. %	99.78%	86.93%	124.56%	158.11%	89.23%	115.02%	100.00%	-
EPS	31.88	23.09	45.48	61.28	20.19	18.21	30.89	0.52%
YoY %	38.07%	-49.23%	-25.78%	203.52%	10.87%	-41.05%	-	-
Horiz. %	103.20%	74.75%	147.23%	198.38%	65.36%	58.95%	100.00%	-
DPS	0.00	4.00	6.67	6.67	3.33	6.67	6.67	-
YoY %	0.00%	-40.03%	0.00%	100.30%	-50.07%	0.00%	-	-
Horiz. %	0.00%	59.97%	100.00%	100.00%	49.93%	100.00%	100.00%	-
NAPS	2.16	1.85	1.69	2.85	2.35	2.00	2.26	-0.75%
YoY %	16.76%	9.47%	-40.70%	21.28%	17.50%	-11.50%	-	-
Horiz. %	95.58%	81.86%	74.78%	126.11%	103.98%	88.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 143,121
RPS	77.08	59.84	84.02	40.62	22.81	19.67	17.10	28.51%
YoY %	28.81%	-28.78%	106.84%	78.08%	15.96%	15.03%	-	-
Horiz. %	450.76%	349.94%	491.35%	237.54%	133.39%	115.03%	100.00%	-
EPS	15.36	9.90	19.11	9.81	3.21	1.94	3.29	29.26%
YoY %	55.15%	-48.19%	94.80%	205.61%	65.46%	-41.03%	-	-
Horiz. %	466.87%	300.91%	580.85%	298.18%	97.57%	58.97%	100.00%	-
DPS	0.00	1.71	2.80	1.07	0.53	0.71	0.71	-
YoY %	0.00%	-38.93%	161.68%	101.89%	-25.35%	0.00%	-	-
Horiz. %	0.00%	240.85%	394.37%	150.70%	74.65%	100.00%	100.00%	-
NAPS	1.0392	0.7932	0.71	0.456	0.3742	0.213	0.2406	27.60%
YoY %	31.01%	11.72%	55.70%	21.86%	75.68%	-11.47%	-	-
Horiz. %	431.92%	329.68%	295.10%	189.53%	155.53%	88.53%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	2.81	2.77	2.66	4.02	2.10	2.19	2.22	-
P/RPS	1.75	1.98	1.33	1.58	1.47	1.19	1.38	4.03%
YoY %	-11.62%	48.87%	-15.82%	7.48%	23.53%	-13.77%	-	-
Horiz. %	126.81%	143.48%	96.38%	114.49%	106.52%	86.23%	100.00%	-
P/EPS	8.80	11.99	5.85	6.56	10.40	12.02	7.19	3.42%
YoY %	-26.61%	104.96%	-10.82%	-36.92%	-13.48%	67.18%	-	-
Horiz. %	122.39%	166.76%	81.36%	91.24%	144.65%	167.18%	100.00%	-
EY	11.36	8.34	17.10	15.24	9.61	8.32	13.92	-3.32%
YoY %	36.21%	-51.23%	12.20%	58.58%	15.50%	-40.23%	-	-
Horiz. %	81.61%	59.91%	122.84%	109.48%	69.04%	59.77%	100.00%	-
DY	0.00	1.44	2.51	1.66	1.59	3.04	3.00	-
YoY %	0.00%	-42.63%	51.20%	4.40%	-47.70%	1.33%	-	-
Horiz. %	0.00%	48.00%	83.67%	55.33%	53.00%	101.33%	100.00%	-
P/NAPS	1.30	1.50	1.57	1.41	0.89	1.10	0.98	4.81%
YoY %	-13.33%	-4.46%	11.35%	58.43%	-19.09%	12.24%	-	-
Horiz. %	132.65%	153.06%	160.20%	143.88%	90.82%	112.24%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	26/11/09	28/11/08	28/11/07	20/11/06	14/12/05	24/12/04	-
Price	3.23	2.56	2.06	5.60	2.50	1.52	2.20	-
P/RPS	2.02	1.83	1.03	2.21	1.74	0.82	1.37	6.68%
YoY %	10.38%	77.67%	-53.39%	27.01%	112.20%	-40.15%	-	-
Horiz. %	147.45%	133.58%	75.18%	161.31%	127.01%	59.85%	100.00%	-
P/EPS	10.11	11.09	4.53	9.14	12.38	8.35	7.12	6.01%
YoY %	-8.84%	144.81%	-50.44%	-26.17%	48.26%	17.28%	-	-
Horiz. %	141.99%	155.76%	63.62%	128.37%	173.88%	117.28%	100.00%	-
EY	9.89	9.02	22.08	10.94	8.07	11.98	14.04	-5.67%
YoY %	9.65%	-59.15%	101.83%	35.56%	-32.64%	-14.67%	-	-
Horiz. %	70.44%	64.25%	157.26%	77.92%	57.48%	85.33%	100.00%	-
DY	0.00	1.56	3.24	1.19	1.33	4.39	3.03	-
YoY %	0.00%	-51.85%	172.27%	-10.53%	-69.70%	44.88%	-	-
Horiz. %	0.00%	51.49%	106.93%	39.27%	43.89%	144.88%	100.00%	-
P/NAPS	1.50	1.38	1.22	1.96	1.06	0.76	0.97	7.53%
YoY %	8.70%	13.11%	-37.76%	84.91%	39.47%	-21.65%	-	-
Horiz. %	154.64%	142.27%	125.77%	202.06%	109.28%	78.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos