[SOP] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -56.33%
YoY- -45.18%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 663,860 243,500 175,124 156,572 134,092 70,596 53,696 52.00%
PBT 253,188 55,112 17,364 23,340 40,048 26,772 14,300 61.37%
Tax -64,948 -10,864 -9,136 -8,552 -13,072 -7,632 -4,700 54.84%
NP 188,240 44,248 8,228 14,788 26,976 19,140 9,600 64.13%
-
NP to SH 174,240 42,320 10,908 14,788 26,976 19,140 9,600 62.03%
-
Tax Rate 25.65% 19.71% 52.61% 36.64% 32.64% 28.51% 32.87% -
Total Cost 475,620 199,252 166,896 141,784 107,116 51,456 44,096 48.58%
-
Net Worth 509,940 357,413 331,237 229,993 203,269 173,741 159,367 21.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 27,278 - - - - - - -
Div Payout % 15.66% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 509,940 357,413 331,237 229,993 203,269 173,741 159,367 21.36%
NOSH 153,596 142,395 142,774 95,038 94,985 94,940 94,861 8.35%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 28.36% 18.17% 4.70% 9.44% 20.12% 27.11% 17.88% -
ROE 34.17% 11.84% 3.29% 6.43% 13.27% 11.02% 6.02% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 432.21 171.00 122.66 164.75 141.17 74.36 56.60 40.28%
EPS 113.44 29.72 7.64 15.56 28.40 20.16 10.12 49.54%
DPS 17.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 2.51 2.32 2.42 2.14 1.83 1.68 12.01%
Adjusted Per Share Value based on latest NOSH - 95,038
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 74.37 27.28 19.62 17.54 15.02 7.91 6.02 51.98%
EPS 19.52 4.74 1.22 1.66 3.02 2.14 1.08 61.92%
DPS 3.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5713 0.4004 0.3711 0.2577 0.2277 0.1946 0.1785 21.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.85 3.68 1.77 2.06 2.79 1.90 0.00 -
P/RPS 0.66 2.15 1.44 1.25 1.98 2.56 0.00 -
P/EPS 2.51 12.38 23.17 13.24 9.82 9.42 0.00 -
EY 39.80 8.08 4.32 7.55 10.18 10.61 0.00 -
DY 6.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.47 0.76 0.85 1.30 1.04 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 04/05/07 30/05/06 28/04/05 24/05/04 28/05/03 17/05/02 -
Price 3.03 3.58 1.92 2.03 2.31 1.90 0.00 -
P/RPS 0.70 2.09 1.57 1.23 1.64 2.56 0.00 -
P/EPS 2.67 12.05 25.13 13.05 8.13 9.42 0.00 -
EY 37.44 8.30 3.98 7.67 12.29 10.61 0.00 -
DY 5.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.43 0.83 0.84 1.08 1.04 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