[SOP] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.06%
YoY- -37.97%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,416,122 3,642,385 2,874,718 1,704,411 1,314,943 1,166,292 728,158 35.00%
PBT 195,960 120,781 160,136 145,436 213,935 362,359 222,135 -2.06%
Tax -53,672 -32,464 -36,737 -39,372 -50,333 -95,076 -57,853 -1.24%
NP 142,288 88,317 123,399 106,064 163,602 267,283 164,282 -2.36%
-
NP to SH 132,196 84,938 115,409 97,254 156,776 242,948 151,514 -2.24%
-
Tax Rate 27.39% 26.88% 22.94% 27.07% 23.53% 26.24% 26.04% -
Total Cost 4,273,834 3,554,068 2,751,319 1,598,347 1,151,341 899,009 563,876 40.11%
-
Net Worth 1,527,563 1,389,974 1,330,438 1,233,721 1,358,725 1,209,106 970,589 7.84%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 26,249 26,129 21,668 - -
Div Payout % - - - 26.99% 16.67% 8.92% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,527,563 1,389,974 1,330,438 1,233,721 1,358,725 1,209,106 970,589 7.84%
NOSH 570,111 439,865 439,088 437,489 435,488 433,371 429,464 4.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.22% 2.42% 4.29% 6.22% 12.44% 22.92% 22.56% -
ROE 8.65% 6.11% 8.67% 7.88% 11.54% 20.09% 15.61% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 951.13 828.07 654.70 389.59 301.95 269.12 169.55 33.26%
EPS 28.05 19.31 26.29 22.23 36.00 56.06 35.30 -3.75%
DPS 0.00 0.00 0.00 6.00 6.00 5.00 0.00 -
NAPS 3.29 3.16 3.03 2.82 3.12 2.79 2.26 6.45%
Adjusted Per Share Value based on latest NOSH - 439,795
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 494.73 408.05 322.05 190.94 147.31 130.66 81.57 35.00%
EPS 14.81 9.52 12.93 10.90 17.56 27.22 16.97 -2.24%
DPS 0.00 0.00 0.00 2.94 2.93 2.43 0.00 -
NAPS 1.7113 1.5572 1.4905 1.3821 1.5221 1.3545 1.0873 7.84%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.68 4.38 5.16 6.51 5.76 5.59 3.87 -
P/RPS 0.39 0.53 0.79 1.67 1.91 2.08 2.28 -25.47%
P/EPS 12.93 22.68 19.63 29.28 16.00 9.97 10.97 2.77%
EY 7.74 4.41 5.09 3.41 6.25 10.03 9.12 -2.69%
DY 0.00 0.00 0.00 0.92 1.04 0.89 0.00 -
P/NAPS 1.12 1.39 1.70 2.31 1.85 2.00 1.71 -6.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 25/02/14 - 24/02/12 25/02/11 -
Price 3.72 4.30 5.55 6.04 0.00 6.25 3.68 -
P/RPS 0.39 0.52 0.85 1.55 0.00 2.32 2.17 -24.85%
P/EPS 13.07 22.27 21.12 27.17 0.00 11.15 10.43 3.82%
EY 7.65 4.49 4.74 3.68 0.00 8.97 9.59 -3.69%
DY 0.00 0.00 0.00 0.99 0.00 0.80 0.00 -
P/NAPS 1.13 1.36 1.83 2.14 0.00 2.24 1.63 -5.91%

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