[SOP] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 5.72%
YoY- 115.76%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,652,037 1,617,281 1,241,553 1,136,965 687,424 533,709 749,328 23.43%
PBT 197,202 123,877 255,729 397,526 203,500 117,245 257,085 -4.32%
Tax -49,336 -35,668 -62,384 -103,278 -54,089 -22,776 -69,669 -5.58%
NP 147,866 88,209 193,345 294,248 149,410 94,469 187,416 -3.87%
-
NP to SH 138,169 81,001 193,818 295,654 137,028 88,304 170,396 -3.43%
-
Tax Rate 25.02% 28.79% 24.39% 25.98% 26.58% 19.43% 27.10% -
Total Cost 2,504,170 1,529,072 1,048,208 842,717 538,013 439,240 561,912 28.26%
-
Net Worth 1,312,345 1,197,537 1,446,103 1,163,079 926,821 707,400 633,177 12.90%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 18,841 17,294 - 15,295 24,977 -
Div Payout % - - 9.72% 5.85% - 17.32% 14.66% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,312,345 1,197,537 1,446,103 1,163,079 926,821 707,400 633,177 12.90%
NOSH 438,911 437,057 471,043 432,371 429,084 382,378 374,661 2.67%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.58% 5.45% 15.57% 25.88% 21.73% 17.70% 25.01% -
ROE 10.53% 6.76% 13.40% 25.42% 14.78% 12.48% 26.91% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 604.23 370.04 263.58 262.96 160.21 139.58 200.00 20.22%
EPS 31.48 18.53 41.15 61.68 31.88 23.09 45.48 -5.94%
DPS 0.00 0.00 4.00 4.00 0.00 4.00 6.67 -
NAPS 2.99 2.74 3.07 2.69 2.16 1.85 1.69 9.97%
Adjusted Per Share Value based on latest NOSH - 433,810
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 297.10 181.18 139.09 127.37 77.01 59.79 83.95 23.43%
EPS 15.48 9.07 21.71 33.12 15.35 9.89 19.09 -3.43%
DPS 0.00 0.00 2.11 1.94 0.00 1.71 2.80 -
NAPS 1.4702 1.3416 1.62 1.303 1.0383 0.7925 0.7093 12.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.94 5.62 6.55 4.00 2.81 2.77 2.66 -
P/RPS 0.98 1.52 2.49 1.52 1.75 1.98 1.33 -4.96%
P/EPS 18.87 30.32 15.92 5.85 8.80 11.99 5.85 21.54%
EY 5.30 3.30 6.28 17.09 11.36 8.34 17.10 -17.72%
DY 0.00 0.00 0.61 1.00 0.00 1.44 2.51 -
P/NAPS 1.99 2.05 2.13 1.49 1.30 1.50 1.57 4.02%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 29/11/13 01/03/13 29/11/11 24/11/10 26/11/09 28/11/08 -
Price 5.90 6.10 5.10 4.75 3.23 2.56 2.06 -
P/RPS 0.98 1.65 1.93 1.81 2.02 1.83 1.03 -0.82%
P/EPS 18.74 32.91 12.39 6.95 10.11 11.09 4.53 26.68%
EY 5.34 3.04 8.07 14.40 9.89 9.02 22.08 -21.05%
DY 0.00 0.00 0.78 0.84 0.00 1.56 3.24 -
P/NAPS 1.97 2.23 1.66 1.77 1.50 1.38 1.22 8.31%

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