[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
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 687,424 533,709 749,328 362,276 203,445 175,422 152,473 28.51%
PBT 203,500 117,245 257,085 116,970 35,388 30,321 42,976 29.57%
Tax -54,089 -22,776 -69,669 -22,844 -8,406 -13,021 -13,641 25.79%
NP 149,410 94,469 187,416 94,126 26,981 17,300 29,334 31.15%
-
NP to SH 137,028 88,304 170,396 87,448 28,665 17,300 29,334 29.27%
-
Tax Rate 26.58% 19.43% 27.10% 19.53% 23.75% 42.94% 31.74% -
Total Cost 538,013 439,240 561,912 268,149 176,464 158,122 123,138 27.84%
-
Net Worth 926,821 707,400 633,177 406,701 333,703 189,967 214,597 27.59%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 926,821 707,400 633,177 406,701 333,703 189,967 214,597 27.59%
NOSH 429,084 382,378 374,661 142,702 142,001 94,983 94,954 28.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.73% 17.70% 25.01% 25.98% 13.26% 9.86% 19.24% -
ROE 14.78% 12.48% 26.91% 21.50% 8.59% 9.11% 13.67% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 160.21 139.58 200.00 253.87 143.27 184.69 160.57 -0.03%
EPS 31.88 23.09 45.48 61.28 20.19 18.21 30.89 0.52%
DPS 0.00 4.00 6.67 6.67 3.33 6.67 6.67 -
NAPS 2.16 1.85 1.69 2.85 2.35 2.00 2.26 -0.75%
Adjusted Per Share Value based on latest NOSH - 143,121
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 77.01 59.79 83.95 40.58 22.79 19.65 17.08 28.51%
EPS 15.35 9.89 19.09 9.80 3.21 1.94 3.29 29.25%
DPS 0.00 1.71 2.80 1.07 0.53 0.71 0.71 -
NAPS 1.0383 0.7925 0.7093 0.4556 0.3738 0.2128 0.2404 27.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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%
P/EPS 8.80 11.99 5.85 6.56 10.40 12.02 7.19 3.42%
EY 11.36 8.34 17.10 15.24 9.61 8.32 13.92 -3.32%
DY 0.00 1.44 2.51 1.66 1.59 3.04 3.00 -
P/NAPS 1.30 1.50 1.57 1.41 0.89 1.10 0.98 4.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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%
P/EPS 10.11 11.09 4.53 9.14 12.38 8.35 7.12 6.01%
EY 9.89 9.02 22.08 10.94 8.07 11.98 14.04 -5.67%
DY 0.00 1.56 3.24 1.19 1.33 4.39 3.03 -
P/NAPS 1.50 1.38 1.22 1.96 1.06 0.76 0.97 7.53%

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