[SOP] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
08-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -29.22%
YoY- -30.54%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,523,492 2,186,552 1,708,232 915,132 953,936 580,416 406,356 35.55%
PBT 31,956 195,820 117,216 229,240 326,216 141,148 37,440 -2.60%
Tax -11,328 -51,928 -30,004 -57,456 -243,904 -42,860 -11,008 0.47%
NP 20,628 143,892 87,212 171,784 82,312 98,288 26,432 -4.04%
-
NP to SH 21,800 134,736 87,844 171,968 247,576 94,708 26,488 -3.19%
-
Tax Rate 35.45% 26.52% 25.60% 25.06% 74.77% 30.37% 29.40% -
Total Cost 2,502,864 2,042,660 1,621,020 743,348 871,624 482,128 379,924 36.89%
-
Net Worth 1,331,733 1,271,921 647,043 1,360,863 1,033,898 853,573 666,027 12.23%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 35,215 -
Div Payout % - - - - - - 132.95% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,331,733 1,271,921 647,043 1,360,863 1,033,898 853,573 666,027 12.23%
NOSH 439,516 438,593 240,536 470,887 432,593 428,931 382,774 2.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.82% 6.58% 5.11% 18.77% 8.63% 16.93% 6.50% -
ROE 1.64% 10.59% 13.58% 12.64% 23.95% 11.10% 3.98% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 574.15 498.54 710.18 194.34 220.52 135.32 106.16 32.47%
EPS 4.96 30.72 36.52 36.52 51.36 22.08 6.92 -5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.20 -
NAPS 3.03 2.90 2.69 2.89 2.39 1.99 1.74 9.68%
Adjusted Per Share Value based on latest NOSH - 470,887
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 282.96 245.18 191.54 102.61 106.96 65.08 45.56 35.55%
EPS 2.44 15.11 9.85 19.28 27.76 10.62 2.97 -3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.95 -
NAPS 1.4933 1.4262 0.7255 1.5259 1.1593 0.9571 0.7468 12.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.09 6.60 5.54 6.90 3.50 2.98 2.01 -
P/RPS 0.89 1.32 0.78 3.55 1.59 2.20 1.89 -11.79%
P/EPS 102.62 21.48 15.17 18.89 6.12 13.50 29.05 23.39%
EY 0.97 4.65 6.59 5.29 16.35 7.41 3.44 -19.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.58 -
P/NAPS 1.68 2.28 2.06 2.39 1.46 1.50 1.16 6.36%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 09/05/14 30/04/13 08/05/12 12/05/11 27/05/10 21/05/09 -
Price 4.46 6.46 5.63 6.66 3.48 2.41 2.38 -
P/RPS 0.78 1.30 0.79 3.43 1.58 1.78 2.24 -16.11%
P/EPS 89.92 21.03 15.42 18.24 6.08 10.91 34.39 17.36%
EY 1.11 4.76 6.49 5.48 16.45 9.16 2.91 -14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.87 -
P/NAPS 1.47 2.23 2.09 2.30 1.46 1.21 1.37 1.18%

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