[SOP] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 59.44%
YoY- 311.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 953,936 580,416 406,356 663,860 243,500 175,124 156,572 35.12%
PBT 326,216 141,148 37,440 253,188 55,112 17,364 23,340 55.17%
Tax -243,904 -42,860 -11,008 -64,948 -10,864 -9,136 -8,552 74.74%
NP 82,312 98,288 26,432 188,240 44,248 8,228 14,788 33.10%
-
NP to SH 247,576 94,708 26,488 174,240 42,320 10,908 14,788 59.90%
-
Tax Rate 74.77% 30.37% 29.40% 25.65% 19.71% 52.61% 36.64% -
Total Cost 871,624 482,128 379,924 475,620 199,252 166,896 141,784 35.32%
-
Net Worth 1,033,898 853,573 666,027 509,940 357,413 331,237 229,993 28.45%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - 35,215 27,278 - - - -
Div Payout % - - 132.95% 15.66% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,033,898 853,573 666,027 509,940 357,413 331,237 229,993 28.45%
NOSH 432,593 428,931 382,774 153,596 142,395 142,774 95,038 28.72%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.63% 16.93% 6.50% 28.36% 18.17% 4.70% 9.44% -
ROE 23.95% 11.10% 3.98% 34.17% 11.84% 3.29% 6.43% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 220.52 135.32 106.16 432.21 171.00 122.66 164.75 4.97%
EPS 51.36 22.08 6.92 113.44 29.72 7.64 15.56 22.01%
DPS 0.00 0.00 9.20 17.76 0.00 0.00 0.00 -
NAPS 2.39 1.99 1.74 3.32 2.51 2.32 2.42 -0.20%
Adjusted Per Share Value based on latest NOSH - 153,596
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 106.91 65.05 45.54 74.40 27.29 19.63 17.55 35.12%
EPS 27.75 10.61 2.97 19.53 4.74 1.22 1.66 59.86%
DPS 0.00 0.00 3.95 3.06 0.00 0.00 0.00 -
NAPS 1.1587 0.9566 0.7464 0.5715 0.4006 0.3712 0.2578 28.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.50 2.98 2.01 2.85 3.68 1.77 2.06 -
P/RPS 1.59 2.20 1.89 0.66 2.15 1.44 1.25 4.08%
P/EPS 6.12 13.50 29.05 2.51 12.38 23.17 13.24 -12.06%
EY 16.35 7.41 3.44 39.80 8.08 4.32 7.55 13.73%
DY 0.00 0.00 4.58 6.23 0.00 0.00 0.00 -
P/NAPS 1.46 1.50 1.16 0.86 1.47 0.76 0.85 9.43%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 12/05/11 27/05/10 21/05/09 28/05/08 04/05/07 30/05/06 28/04/05 -
Price 3.48 2.41 2.38 3.03 3.58 1.92 2.03 -
P/RPS 1.58 1.78 2.24 0.70 2.09 1.57 1.23 4.25%
P/EPS 6.08 10.91 34.39 2.67 12.05 25.13 13.05 -11.94%
EY 16.45 9.16 2.91 37.44 8.30 3.98 7.67 13.55%
DY 0.00 0.00 3.87 5.86 0.00 0.00 0.00 -
P/NAPS 1.46 1.21 1.37 0.91 1.43 0.83 0.84 9.64%

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