[SOP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 34.75%
YoY- 99.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 175,124 156,572 134,092 70,596 53,696 27,400 43,792 25.97%
PBT 17,364 23,340 40,048 26,772 14,300 -1,248 15,452 1.96%
Tax -9,136 -8,552 -13,072 -7,632 -4,700 1,248 -6,120 6.90%
NP 8,228 14,788 26,976 19,140 9,600 0 9,332 -2.07%
-
NP to SH 10,908 14,788 26,976 19,140 9,600 -3,992 9,332 2.63%
-
Tax Rate 52.61% 36.64% 32.64% 28.51% 32.87% - 39.61% -
Total Cost 166,896 141,784 107,116 51,456 44,096 27,400 34,460 30.05%
-
Net Worth 331,237 229,993 203,269 173,741 159,367 156,543 157,430 13.19%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 331,237 229,993 203,269 173,741 159,367 156,543 157,430 13.19%
NOSH 142,774 95,038 94,985 94,940 94,861 95,047 94,837 7.05%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.70% 9.44% 20.12% 27.11% 17.88% 0.00% 21.31% -
ROE 3.29% 6.43% 13.27% 11.02% 6.02% -2.55% 5.93% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 122.66 164.75 141.17 74.36 56.60 28.83 46.18 17.67%
EPS 7.64 15.56 28.40 20.16 10.12 -4.20 9.84 -4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.42 2.14 1.83 1.68 1.647 1.66 5.73%
Adjusted Per Share Value based on latest NOSH - 94,940
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 19.63 17.55 15.03 7.91 6.02 3.07 4.91 25.96%
EPS 1.22 1.66 3.02 2.15 1.08 -0.45 1.05 2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3712 0.2578 0.2278 0.1947 0.1786 0.1754 0.1764 13.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.77 2.06 2.79 1.90 0.00 0.00 0.00 -
P/RPS 1.44 1.25 1.98 2.56 0.00 0.00 0.00 -
P/EPS 23.17 13.24 9.82 9.42 0.00 0.00 0.00 -
EY 4.32 7.55 10.18 10.61 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 1.30 1.04 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 28/04/05 24/05/04 28/05/03 17/05/02 12/06/01 27/05/00 -
Price 1.92 2.03 2.31 1.90 0.00 0.00 0.00 -
P/RPS 1.57 1.23 1.64 2.56 0.00 0.00 0.00 -
P/EPS 25.13 13.05 8.13 9.42 0.00 0.00 0.00 -
EY 3.98 7.67 12.29 10.61 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 1.08 1.04 0.00 0.00 0.00 -

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