[SOP] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.1%
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,314,943 1,166,292 728,158 533,304 683,520 439,482 221,482 34.52%
PBT 213,935 362,359 222,135 134,659 208,560 151,370 39,558 32.45%
Tax -50,333 -95,076 -57,853 -28,122 -54,674 -34,198 -5,736 43.57%
NP 163,602 267,283 164,282 106,537 153,886 117,172 33,822 30.01%
-
NP to SH 156,776 242,948 151,514 99,869 140,563 109,285 34,786 28.49%
-
Tax Rate 23.53% 26.24% 26.04% 20.88% 26.21% 22.59% 14.50% -
Total Cost 1,151,341 899,009 563,876 426,767 529,634 322,310 187,660 35.26%
-
Net Worth 1,358,725 1,209,106 970,589 824,878 667,180 451,957 346,749 25.53%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 26,129 21,668 - - 23,273 7,151 3,552 39.41%
Div Payout % 16.67% 8.92% - - 16.56% 6.54% 10.21% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,358,725 1,209,106 970,589 824,878 667,180 451,957 346,749 25.53%
NOSH 435,488 433,371 429,464 427,398 387,895 143,024 142,110 20.49%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.44% 22.92% 22.56% 19.98% 22.51% 26.66% 15.27% -
ROE 11.54% 20.09% 15.61% 12.11% 21.07% 24.18% 10.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 301.95 269.12 169.55 124.78 176.21 307.28 155.85 11.64%
EPS 36.00 56.06 35.30 23.34 36.24 76.41 24.26 6.79%
DPS 6.00 5.00 0.00 0.00 6.00 5.00 2.50 15.69%
NAPS 3.12 2.79 2.26 1.93 1.72 3.16 2.44 4.17%
Adjusted Per Share Value based on latest NOSH - 428,204
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 147.37 130.71 81.60 59.77 76.60 49.25 24.82 34.52%
EPS 17.57 27.23 16.98 11.19 15.75 12.25 3.90 28.48%
DPS 2.93 2.43 0.00 0.00 2.61 0.80 0.40 39.31%
NAPS 1.5227 1.3551 1.0877 0.9244 0.7477 0.5065 0.3886 25.53%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.76 5.59 3.87 2.83 1.95 3.05 2.98 -
P/RPS 1.91 2.08 2.28 2.27 1.11 0.99 1.91 0.00%
P/EPS 16.00 9.97 10.97 12.11 5.38 3.99 12.17 4.66%
EY 6.25 10.03 9.12 8.26 18.58 25.05 8.21 -4.44%
DY 1.04 0.89 0.00 0.00 3.08 1.64 0.84 3.62%
P/NAPS 1.85 2.00 1.71 1.47 1.13 0.97 1.22 7.17%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date - 24/02/12 25/02/11 25/02/10 27/02/09 03/03/08 27/02/07 -
Price 0.00 6.25 3.68 2.70 2.15 2.97 3.76 -
P/RPS 0.00 2.32 2.17 2.16 1.22 0.97 2.41 -
P/EPS 0.00 11.15 10.43 11.55 5.93 3.89 15.36 -
EY 0.00 8.97 9.59 8.65 16.85 25.73 6.51 -
DY 0.00 0.80 0.00 0.00 2.79 1.68 0.66 -
P/NAPS 0.00 2.24 1.63 1.40 1.25 0.94 1.54 -

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