[SOP] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.17%
YoY- 257.55%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,708,232 915,132 953,936 580,416 406,356 663,860 243,500 38.31%
PBT 117,216 229,240 326,216 141,148 37,440 253,188 55,112 13.38%
Tax -30,004 -57,456 -243,904 -42,860 -11,008 -64,948 -10,864 18.43%
NP 87,212 171,784 82,312 98,288 26,432 188,240 44,248 11.96%
-
NP to SH 87,844 171,968 247,576 94,708 26,488 174,240 42,320 12.93%
-
Tax Rate 25.60% 25.06% 74.77% 30.37% 29.40% 25.65% 19.71% -
Total Cost 1,621,020 743,348 871,624 482,128 379,924 475,620 199,252 41.77%
-
Net Worth 647,043 1,360,863 1,033,898 853,573 666,027 509,940 357,413 10.38%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 35,215 27,278 - -
Div Payout % - - - - 132.95% 15.66% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 647,043 1,360,863 1,033,898 853,573 666,027 509,940 357,413 10.38%
NOSH 240,536 470,887 432,593 428,931 382,774 153,596 142,395 9.12%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.11% 18.77% 8.63% 16.93% 6.50% 28.36% 18.17% -
ROE 13.58% 12.64% 23.95% 11.10% 3.98% 34.17% 11.84% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 710.18 194.34 220.52 135.32 106.16 432.21 171.00 26.75%
EPS 36.52 36.52 51.36 22.08 6.92 113.44 29.72 3.49%
DPS 0.00 0.00 0.00 0.00 9.20 17.76 0.00 -
NAPS 2.69 2.89 2.39 1.99 1.74 3.32 2.51 1.15%
Adjusted Per Share Value based on latest NOSH - 428,931
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 191.44 102.56 106.91 65.05 45.54 74.40 27.29 38.31%
EPS 9.84 19.27 27.75 10.61 2.97 19.53 4.74 12.93%
DPS 0.00 0.00 0.00 0.00 3.95 3.06 0.00 -
NAPS 0.7251 1.5251 1.1587 0.9566 0.7464 0.5715 0.4006 10.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.54 6.90 3.50 2.98 2.01 2.85 3.68 -
P/RPS 0.78 3.55 1.59 2.20 1.89 0.66 2.15 -15.53%
P/EPS 15.17 18.89 6.12 13.50 29.05 2.51 12.38 3.44%
EY 6.59 5.29 16.35 7.41 3.44 39.80 8.08 -3.33%
DY 0.00 0.00 0.00 0.00 4.58 6.23 0.00 -
P/NAPS 2.06 2.39 1.46 1.50 1.16 0.86 1.47 5.77%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/04/13 08/05/12 12/05/11 27/05/10 21/05/09 28/05/08 04/05/07 -
Price 5.63 6.66 3.48 2.41 2.38 3.03 3.58 -
P/RPS 0.79 3.43 1.58 1.78 2.24 0.70 2.09 -14.95%
P/EPS 15.42 18.24 6.08 10.91 34.39 2.67 12.05 4.19%
EY 6.49 5.48 16.45 9.16 2.91 37.44 8.30 -4.01%
DY 0.00 0.00 0.00 0.00 3.87 5.86 0.00 -
P/NAPS 2.09 2.30 1.46 1.21 1.37 0.91 1.43 6.52%

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