[SOP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.72%
YoY- -48.18%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,241,553 1,136,965 687,424 533,709 749,328 362,276 203,445 35.14%
PBT 255,729 397,526 203,500 117,245 257,085 116,970 35,388 39.00%
Tax -62,384 -103,278 -54,089 -22,776 -69,669 -22,844 -8,406 39.62%
NP 193,345 294,248 149,410 94,469 187,416 94,126 26,981 38.80%
-
NP to SH 193,818 295,654 137,028 88,304 170,396 87,448 28,665 37.47%
-
Tax Rate 24.39% 25.98% 26.58% 19.43% 27.10% 19.53% 23.75% -
Total Cost 1,048,208 842,717 538,013 439,240 561,912 268,149 176,464 34.53%
-
Net Worth 1,446,103 1,163,079 926,821 707,400 633,177 406,701 333,703 27.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 18,841 17,294 - 15,295 24,977 9,513 4,733 25.86%
Div Payout % 9.72% 5.85% - 17.32% 14.66% 10.88% 16.51% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,446,103 1,163,079 926,821 707,400 633,177 406,701 333,703 27.65%
NOSH 471,043 432,371 429,084 382,378 374,661 142,702 142,001 22.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.57% 25.88% 21.73% 17.70% 25.01% 25.98% 13.26% -
ROE 13.40% 25.42% 14.78% 12.48% 26.91% 21.50% 8.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 263.58 262.96 160.21 139.58 200.00 253.87 143.27 10.68%
EPS 41.15 61.68 31.88 23.09 45.48 61.28 20.19 12.58%
DPS 4.00 4.00 0.00 4.00 6.67 6.67 3.33 3.09%
NAPS 3.07 2.69 2.16 1.85 1.69 2.85 2.35 4.55%
Adjusted Per Share Value based on latest NOSH - 382,989
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 139.21 127.48 77.08 59.84 84.02 40.62 22.81 35.14%
EPS 21.73 33.15 15.36 9.90 19.11 9.81 3.21 37.49%
DPS 2.11 1.94 0.00 1.71 2.80 1.07 0.53 25.86%
NAPS 1.6215 1.3041 1.0392 0.7932 0.71 0.456 0.3742 27.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.55 4.00 2.81 2.77 2.66 4.02 2.10 -
P/RPS 2.49 1.52 1.75 1.98 1.33 1.58 1.47 9.17%
P/EPS 15.92 5.85 8.80 11.99 5.85 6.56 10.40 7.34%
EY 6.28 17.09 11.36 8.34 17.10 15.24 9.61 -6.83%
DY 0.61 1.00 0.00 1.44 2.51 1.66 1.59 -14.74%
P/NAPS 2.13 1.49 1.30 1.50 1.57 1.41 0.89 15.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/03/13 29/11/11 24/11/10 26/11/09 28/11/08 28/11/07 20/11/06 -
Price 5.10 4.75 3.23 2.56 2.06 5.60 2.50 -
P/RPS 1.93 1.81 2.02 1.83 1.03 2.21 1.74 1.74%
P/EPS 12.39 6.95 10.11 11.09 4.53 9.14 12.38 0.01%
EY 8.07 14.40 9.89 9.02 22.08 10.94 8.07 0.00%
DY 0.78 0.84 0.00 1.56 3.24 1.19 1.33 -8.50%
P/NAPS 1.66 1.77 1.50 1.38 1.22 1.96 1.06 7.75%

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