[SOP] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
04-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 21.66%
YoY- 287.97%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 580,416 406,356 663,860 243,500 175,124 156,572 134,092 27.64%
PBT 141,148 37,440 253,188 55,112 17,364 23,340 40,048 23.35%
Tax -42,860 -11,008 -64,948 -10,864 -9,136 -8,552 -13,072 21.87%
NP 98,288 26,432 188,240 44,248 8,228 14,788 26,976 24.03%
-
NP to SH 94,708 26,488 174,240 42,320 10,908 14,788 26,976 23.27%
-
Tax Rate 30.37% 29.40% 25.65% 19.71% 52.61% 36.64% 32.64% -
Total Cost 482,128 379,924 475,620 199,252 166,896 141,784 107,116 28.47%
-
Net Worth 853,573 666,027 509,940 357,413 331,237 229,993 203,269 27.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 35,215 27,278 - - - - -
Div Payout % - 132.95% 15.66% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 853,573 666,027 509,940 357,413 331,237 229,993 203,269 27.00%
NOSH 428,931 382,774 153,596 142,395 142,774 95,038 94,985 28.55%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.93% 6.50% 28.36% 18.17% 4.70% 9.44% 20.12% -
ROE 11.10% 3.98% 34.17% 11.84% 3.29% 6.43% 13.27% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 135.32 106.16 432.21 171.00 122.66 164.75 141.17 -0.70%
EPS 22.08 6.92 113.44 29.72 7.64 15.56 28.40 -4.10%
DPS 0.00 9.20 17.76 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.74 3.32 2.51 2.32 2.42 2.14 -1.20%
Adjusted Per Share Value based on latest NOSH - 142,395
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 65.08 45.56 74.44 27.30 19.64 17.56 15.04 27.63%
EPS 10.62 2.97 19.54 4.75 1.22 1.66 3.02 23.30%
DPS 0.00 3.95 3.06 0.00 0.00 0.00 0.00 -
NAPS 0.9571 0.7468 0.5718 0.4008 0.3714 0.2579 0.2279 27.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.98 2.01 2.85 3.68 1.77 2.06 2.79 -
P/RPS 2.20 1.89 0.66 2.15 1.44 1.25 1.98 1.77%
P/EPS 13.50 29.05 2.51 12.38 23.17 13.24 9.82 5.44%
EY 7.41 3.44 39.80 8.08 4.32 7.55 10.18 -5.15%
DY 0.00 4.58 6.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.16 0.86 1.47 0.76 0.85 1.30 2.41%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 21/05/09 28/05/08 04/05/07 30/05/06 28/04/05 24/05/04 -
Price 2.41 2.38 3.03 3.58 1.92 2.03 2.31 -
P/RPS 1.78 2.24 0.70 2.09 1.57 1.23 1.64 1.37%
P/EPS 10.91 34.39 2.67 12.05 25.13 13.05 8.13 5.02%
EY 9.16 2.91 37.44 8.30 3.98 7.67 12.29 -4.77%
DY 0.00 3.87 5.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.37 0.91 1.43 0.83 0.84 1.08 1.91%

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