[SOP] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -6.61%
YoY- 97.7%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,585,370 2,731,436 3,399,478 4,731,580 4,165,382 3,120,437 2,652,037 -0.42%
PBT 339,653 72,733 116,598 369,737 183,484 81,474 197,202 9.47%
Tax -83,214 -17,908 -36,108 -96,716 -47,801 -23,301 -49,336 9.09%
NP 256,438 54,825 80,490 273,021 135,682 58,173 147,866 9.60%
-
NP to SH 244,506 54,577 72,444 253,277 128,110 54,486 138,169 9.97%
-
Tax Rate 24.50% 24.62% 30.97% 26.16% 26.05% 28.60% 25.02% -
Total Cost 2,328,932 2,676,610 3,318,988 4,458,558 4,029,700 3,062,264 2,504,170 -1.20%
-
Net Worth 2,357,994 2,152,195 2,135,069 2,042,804 1,479,218 1,346,037 1,312,345 10.24%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,357,994 2,152,195 2,135,069 2,042,804 1,479,218 1,346,037 1,312,345 10.24%
NOSH 570,943 570,874 570,874 570,615 441,557 439,881 438,911 4.47%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.92% 2.01% 2.37% 5.77% 3.26% 1.86% 5.58% -
ROE 10.37% 2.54% 3.39% 12.40% 8.66% 4.05% 10.53% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 452.82 478.47 595.49 829.21 943.34 709.38 604.23 -4.68%
EPS 42.83 9.56 12.69 44.39 29.01 12.39 31.48 5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.13 3.77 3.74 3.58 3.35 3.06 2.99 5.52%
Adjusted Per Share Value based on latest NOSH - 571,039
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 289.63 306.00 380.84 530.07 466.64 349.58 297.10 -0.42%
EPS 27.39 6.11 8.12 28.37 14.35 6.10 15.48 9.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6416 2.4111 2.3919 2.2885 1.6571 1.5079 1.4702 10.24%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.56 2.08 2.78 4.00 3.75 4.75 5.94 -
P/RPS 0.79 0.43 0.47 0.48 0.40 0.67 0.98 -3.52%
P/EPS 8.31 21.76 21.91 9.01 12.93 38.35 18.87 -12.76%
EY 12.03 4.60 4.56 11.10 7.74 2.61 5.30 14.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.74 1.12 1.12 1.55 1.99 -13.03%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 28/11/18 29/11/17 30/11/16 27/11/15 21/11/14 -
Price 3.96 3.08 2.45 4.16 3.74 4.65 5.90 -
P/RPS 0.87 0.64 0.41 0.50 0.40 0.66 0.98 -1.96%
P/EPS 9.25 32.22 19.31 9.37 12.89 37.54 18.74 -11.09%
EY 10.81 3.10 5.18 10.67 7.76 2.66 5.34 12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.82 0.66 1.16 1.12 1.52 1.97 -11.28%

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