[SOP] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -15.38%
YoY- -74.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 4,432,984 2,759,423 2,915,335 3,532,890 4,911,725 4,416,122 3,642,385 3.32%
PBT 714,092 300,318 127,157 107,051 359,712 195,960 120,781 34.43%
Tax -171,030 -82,046 -35,077 -40,346 -101,502 -53,672 -32,464 31.87%
NP 543,062 218,272 92,080 66,705 258,210 142,288 88,317 35.31%
-
NP to SH 511,213 202,200 89,813 61,300 239,253 132,196 84,938 34.83%
-
Tax Rate 23.95% 27.32% 27.59% 37.69% 28.22% 27.39% 26.88% -
Total Cost 3,889,922 2,541,151 2,823,255 3,466,185 4,653,515 4,273,834 3,554,068 1.51%
-
Net Worth 2,801,299 2,375,705 2,203,573 2,140,778 2,094,605 1,527,563 1,389,974 12.37%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 22,867 28,554 28,543 34,252 - - - -
Div Payout % 4.47% 14.12% 31.78% 55.88% - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,801,299 2,375,705 2,203,573 2,140,778 2,094,605 1,527,563 1,389,974 12.37%
NOSH 571,693 571,121 570,876 570,874 570,737 570,111 439,865 4.46%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.25% 7.91% 3.16% 1.89% 5.26% 3.22% 2.42% -
ROE 18.25% 8.51% 4.08% 2.86% 11.42% 8.65% 6.11% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 775.41 483.19 510.68 618.86 860.59 951.13 828.07 -1.08%
EPS 89.44 35.42 15.73 10.74 41.92 28.05 19.31 29.07%
DPS 4.00 5.00 5.00 6.00 0.00 0.00 0.00 -
NAPS 4.90 4.16 3.86 3.75 3.67 3.29 3.16 7.57%
Adjusted Per Share Value based on latest NOSH - 570,874
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 496.81 309.25 326.72 395.93 550.46 494.92 408.20 3.32%
EPS 57.29 22.66 10.07 6.87 26.81 14.82 9.52 34.83%
DPS 2.56 3.20 3.20 3.84 0.00 0.00 0.00 -
NAPS 3.1394 2.6625 2.4696 2.3992 2.3474 1.7119 1.5578 12.37%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.49 4.00 4.10 2.10 3.90 3.68 4.38 -
P/RPS 0.45 0.83 0.80 0.34 0.45 0.39 0.53 -2.68%
P/EPS 3.90 11.30 26.06 19.56 9.30 12.93 22.68 -25.40%
EY 25.62 8.85 3.84 5.11 10.75 7.74 4.41 34.04%
DY 1.15 1.25 1.22 2.86 0.00 0.00 0.00 -
P/NAPS 0.71 0.96 1.06 0.56 1.06 1.12 1.39 -10.58%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 28/02/20 28/02/19 28/02/18 27/02/17 26/02/16 -
Price 5.37 4.14 3.26 2.54 3.72 3.72 4.30 -
P/RPS 0.69 0.86 0.64 0.41 0.43 0.39 0.52 4.82%
P/EPS 6.01 11.69 20.72 23.65 8.87 13.07 22.27 -19.59%
EY 16.65 8.55 4.83 4.23 11.27 7.65 4.49 24.38%
DY 0.74 1.21 1.53 2.36 0.00 0.00 0.00 -
P/NAPS 1.10 1.00 0.84 0.68 1.01 1.13 1.36 -3.47%

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