[SOP] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -17.51%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,166,292 728,158 533,304 683,520 439,482 221,482 184,963 35.90%
PBT 362,359 222,135 134,659 208,560 151,370 39,558 31,875 49.92%
Tax -95,076 -57,853 -28,122 -54,674 -34,198 -5,736 -7,062 54.20%
NP 267,283 164,282 106,537 153,886 117,172 33,822 24,813 48.58%
-
NP to SH 242,948 151,514 99,869 140,563 109,285 34,786 24,813 46.23%
-
Tax Rate 26.24% 26.04% 20.88% 26.21% 22.59% 14.50% 22.16% -
Total Cost 899,009 563,876 426,767 529,634 322,310 187,660 160,150 33.29%
-
Net Worth 1,209,106 970,589 824,878 667,180 451,957 346,749 248,794 30.13%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 21,668 - - 23,273 7,151 3,552 - -
Div Payout % 8.92% - - 16.56% 6.54% 10.21% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,209,106 970,589 824,878 667,180 451,957 346,749 248,794 30.13%
NOSH 433,371 429,464 427,398 387,895 143,024 142,110 94,959 28.77%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 22.92% 22.56% 19.98% 22.51% 26.66% 15.27% 13.42% -
ROE 20.09% 15.61% 12.11% 21.07% 24.18% 10.03% 9.97% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 269.12 169.55 124.78 176.21 307.28 155.85 194.78 5.53%
EPS 56.06 35.30 23.34 36.24 76.41 24.26 26.13 13.56%
DPS 5.00 0.00 0.00 6.00 5.00 2.50 0.00 -
NAPS 2.79 2.26 1.93 1.72 3.16 2.44 2.62 1.05%
Adjusted Per Share Value based on latest NOSH - 426,946
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 130.66 81.57 59.74 76.57 49.23 24.81 20.72 35.90%
EPS 27.22 16.97 11.19 15.75 12.24 3.90 2.78 46.23%
DPS 2.43 0.00 0.00 2.61 0.80 0.40 0.00 -
NAPS 1.3545 1.0873 0.9241 0.7474 0.5063 0.3885 0.2787 30.13%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.59 3.87 2.83 1.95 3.05 2.98 1.56 -
P/RPS 2.08 2.28 2.27 1.11 0.99 1.91 0.80 17.25%
P/EPS 9.97 10.97 12.11 5.38 3.99 12.17 5.97 8.91%
EY 10.03 9.12 8.26 18.58 25.05 8.21 16.75 -8.18%
DY 0.89 0.00 0.00 3.08 1.64 0.84 0.00 -
P/NAPS 2.00 1.71 1.47 1.13 0.97 1.22 0.60 22.20%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 25/02/10 27/02/09 03/03/08 27/02/07 28/02/06 -
Price 6.25 3.68 2.70 2.15 2.97 3.76 1.87 -
P/RPS 2.32 2.17 2.16 1.22 0.97 2.41 0.96 15.83%
P/EPS 11.15 10.43 11.55 5.93 3.89 15.36 7.16 7.65%
EY 8.97 9.59 8.65 16.85 25.73 6.51 13.97 -7.11%
DY 0.80 0.00 0.00 2.79 1.68 0.66 0.00 -
P/NAPS 2.24 1.63 1.40 1.25 0.94 1.54 0.71 21.09%

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