[SOP] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 28.39%
YoY- 55.18%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,617,281 1,241,553 1,136,965 687,424 533,709 749,328 362,276 28.28%
PBT 123,877 255,729 397,526 203,500 117,245 257,085 116,970 0.95%
Tax -35,668 -62,384 -103,278 -54,089 -22,776 -69,669 -22,844 7.70%
NP 88,209 193,345 294,248 149,410 94,469 187,416 94,126 -1.07%
-
NP to SH 81,001 193,818 295,654 137,028 88,304 170,396 87,448 -1.26%
-
Tax Rate 28.79% 24.39% 25.98% 26.58% 19.43% 27.10% 19.53% -
Total Cost 1,529,072 1,048,208 842,717 538,013 439,240 561,912 268,149 33.62%
-
Net Worth 1,197,537 1,446,103 1,163,079 926,821 707,400 633,177 406,701 19.70%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 18,841 17,294 - 15,295 24,977 9,513 -
Div Payout % - 9.72% 5.85% - 17.32% 14.66% 10.88% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,197,537 1,446,103 1,163,079 926,821 707,400 633,177 406,701 19.70%
NOSH 437,057 471,043 432,371 429,084 382,378 374,661 142,702 20.48%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.45% 15.57% 25.88% 21.73% 17.70% 25.01% 25.98% -
ROE 6.76% 13.40% 25.42% 14.78% 12.48% 26.91% 21.50% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 370.04 263.58 262.96 160.21 139.58 200.00 253.87 6.47%
EPS 18.53 41.15 61.68 31.88 23.09 45.48 61.28 -18.05%
DPS 0.00 4.00 4.00 0.00 4.00 6.67 6.67 -
NAPS 2.74 3.07 2.69 2.16 1.85 1.69 2.85 -0.65%
Adjusted Per Share Value based on latest NOSH - 429,563
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 181.35 139.22 127.49 77.08 59.84 84.02 40.62 28.29%
EPS 9.08 21.73 33.15 15.36 9.90 19.11 9.81 -1.27%
DPS 0.00 2.11 1.94 0.00 1.72 2.80 1.07 -
NAPS 1.3428 1.6215 1.3042 1.0392 0.7932 0.71 0.456 19.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.62 6.55 4.00 2.81 2.77 2.66 4.02 -
P/RPS 1.52 2.49 1.52 1.75 1.98 1.33 1.58 -0.64%
P/EPS 30.32 15.92 5.85 8.80 11.99 5.85 6.56 29.03%
EY 3.30 6.28 17.09 11.36 8.34 17.10 15.24 -22.49%
DY 0.00 0.61 1.00 0.00 1.44 2.51 1.66 -
P/NAPS 2.05 2.13 1.49 1.30 1.50 1.57 1.41 6.43%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 01/03/13 29/11/11 24/11/10 26/11/09 28/11/08 28/11/07 -
Price 6.10 5.10 4.75 3.23 2.56 2.06 5.60 -
P/RPS 1.65 1.93 1.81 2.02 1.83 1.03 2.21 -4.74%
P/EPS 32.91 12.39 6.95 10.11 11.09 4.53 9.14 23.77%
EY 3.04 8.07 14.40 9.89 9.02 22.08 10.94 -19.20%
DY 0.00 0.78 0.84 0.00 1.56 3.24 1.19 -
P/NAPS 2.23 1.66 1.77 1.50 1.38 1.22 1.96 2.17%

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