[SOP] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 55.31%
YoY- 603.17%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 184,963 167,954 104,931 66,228 36,675 40,274 66,587 -1.08%
PBT 31,875 47,403 53,192 18,714 4,257 8,699 28,062 -0.13%
Tax -7,062 -13,541 -10,147 -4,510 -2,237 -3,361 -3,000 -0.90%
NP 24,813 33,862 43,045 14,204 2,020 5,338 25,062 0.01%
-
NP to SH 24,813 33,862 43,045 14,204 2,020 5,338 25,062 0.01%
-
Tax Rate 22.16% 28.57% 19.08% 24.10% 52.55% 38.64% 10.69% -
Total Cost 160,150 134,092 61,886 52,024 34,655 34,936 41,525 -1.42%
-
Net Worth 248,794 225,999 196,695 157,590 157,427 158,183 155,842 -0.49%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 4,747 4,751 - - 4,749 - -
Div Payout % - 14.02% 11.04% - - 88.97% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 248,794 225,999 196,695 157,590 157,427 158,183 155,842 -0.49%
NOSH 94,959 94,957 95,022 94,933 94,835 94,982 94,967 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.42% 20.16% 41.02% 21.45% 5.51% 13.25% 37.64% -
ROE 9.97% 14.98% 21.88% 9.01% 1.28% 3.37% 16.08% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 194.78 176.87 110.43 69.76 38.67 42.40 70.12 -1.08%
EPS 26.13 35.66 45.30 15.00 2.13 5.62 26.39 0.01%
DPS 0.00 5.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 2.62 2.38 2.07 1.66 1.66 1.6654 1.641 -0.49%
Adjusted Per Share Value based on latest NOSH - 95,017
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 20.73 18.82 11.76 7.42 4.11 4.51 7.46 -1.08%
EPS 2.78 3.79 4.82 1.59 0.23 0.60 2.81 0.01%
DPS 0.00 0.53 0.53 0.00 0.00 0.53 0.00 -
NAPS 0.2788 0.2533 0.2204 0.1766 0.1764 0.1773 0.1747 -0.49%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 1.56 2.23 2.03 0.00 0.00 0.00 0.00 -
P/RPS 0.80 1.26 1.84 0.00 0.00 0.00 0.00 -100.00%
P/EPS 5.97 6.25 4.48 0.00 0.00 0.00 0.00 -100.00%
EY 16.75 15.99 22.32 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 2.24 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.94 0.98 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 26/04/05 24/05/04 26/02/03 23/04/02 28/02/01 29/02/00 -
Price 1.87 2.04 2.31 1.90 0.00 0.00 0.00 -
P/RPS 0.96 1.15 2.09 2.72 0.00 0.00 0.00 -100.00%
P/EPS 7.16 5.72 5.10 12.70 0.00 0.00 0.00 -100.00%
EY 13.97 17.48 19.61 7.87 0.00 0.00 0.00 -100.00%
DY 0.00 2.45 2.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 1.12 1.14 0.00 0.00 0.00 -100.00%

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