[SOP] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 82.08%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,165,382 3,120,437 2,652,037 1,617,281 1,241,553 1,136,965 687,424 34.98%
PBT 183,484 81,474 197,202 123,877 255,729 397,526 203,500 -1.70%
Tax -47,801 -23,301 -49,336 -35,668 -62,384 -103,278 -54,089 -2.03%
NP 135,682 58,173 147,866 88,209 193,345 294,248 149,410 -1.59%
-
NP to SH 128,110 54,486 138,169 81,001 193,818 295,654 137,028 -1.11%
-
Tax Rate 26.05% 28.60% 25.02% 28.79% 24.39% 25.98% 26.58% -
Total Cost 4,029,700 3,062,264 2,504,170 1,529,072 1,048,208 842,717 538,013 39.83%
-
Net Worth 1,479,218 1,346,037 1,312,345 1,197,537 1,446,103 1,163,079 926,821 8.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 18,841 17,294 - -
Div Payout % - - - - 9.72% 5.85% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,479,218 1,346,037 1,312,345 1,197,537 1,446,103 1,163,079 926,821 8.09%
NOSH 441,557 439,881 438,911 437,057 471,043 432,371 429,084 0.47%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.26% 1.86% 5.58% 5.45% 15.57% 25.88% 21.73% -
ROE 8.66% 4.05% 10.53% 6.76% 13.40% 25.42% 14.78% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 943.34 709.38 604.23 370.04 263.58 262.96 160.21 34.34%
EPS 29.01 12.39 31.48 18.53 41.15 61.68 31.88 -1.55%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 0.00 -
NAPS 3.35 3.06 2.99 2.74 3.07 2.69 2.16 7.58%
Adjusted Per Share Value based on latest NOSH - 438,088
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 466.64 349.58 297.10 181.18 139.09 127.37 77.01 34.98%
EPS 14.35 6.10 15.48 9.07 21.71 33.12 15.35 -1.11%
DPS 0.00 0.00 0.00 0.00 2.11 1.94 0.00 -
NAPS 1.6571 1.5079 1.4702 1.3416 1.62 1.303 1.0383 8.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.75 4.75 5.94 5.62 6.55 4.00 2.81 -
P/RPS 0.40 0.67 0.98 1.52 2.49 1.52 1.75 -21.78%
P/EPS 12.93 38.35 18.87 30.32 15.92 5.85 8.80 6.61%
EY 7.74 2.61 5.30 3.30 6.28 17.09 11.36 -6.18%
DY 0.00 0.00 0.00 0.00 0.61 1.00 0.00 -
P/NAPS 1.12 1.55 1.99 2.05 2.13 1.49 1.30 -2.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 21/11/14 29/11/13 01/03/13 29/11/11 24/11/10 -
Price 3.74 4.65 5.90 6.10 5.10 4.75 3.23 -
P/RPS 0.40 0.66 0.98 1.65 1.93 1.81 2.02 -23.63%
P/EPS 12.89 37.54 18.74 32.91 12.39 6.95 10.11 4.12%
EY 7.76 2.66 5.34 3.04 8.07 14.40 9.89 -3.95%
DY 0.00 0.00 0.00 0.00 0.78 0.84 0.00 -
P/NAPS 1.12 1.52 1.97 2.23 1.66 1.77 1.50 -4.74%

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