[SOP] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 17.88%
YoY- 359.3%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,968,260 3,617,440 4,384,700 4,142,836 2,523,492 2,186,552 1,708,232 9.64%
PBT 39,608 151,128 410,324 126,512 31,956 195,820 117,216 -16.53%
Tax -9,096 -37,636 -119,832 -30,580 -11,328 -51,928 -30,004 -18.03%
NP 30,512 113,492 290,492 95,932 20,628 143,892 87,212 -16.05%
-
NP to SH 33,388 104,288 267,700 100,128 21,800 134,736 87,844 -14.88%
-
Tax Rate 22.97% 24.90% 29.20% 24.17% 35.45% 26.52% 25.60% -
Total Cost 2,937,748 3,503,948 4,094,208 4,046,904 2,502,864 2,042,660 1,621,020 10.41%
-
Net Worth 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 647,043 22.16%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 647,043 22.16%
NOSH 570,874 570,869 570,199 441,481 439,516 438,593 240,536 15.48%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.03% 3.14% 6.63% 2.32% 0.82% 6.58% 5.11% -
ROE 1.55% 4.88% 13.77% 7.07% 1.64% 10.59% 13.58% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 519.95 633.69 768.98 938.39 574.15 498.54 710.18 -5.06%
EPS 5.84 18.28 46.92 22.68 4.96 30.72 36.52 -26.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.74 3.41 3.21 3.03 2.90 2.69 5.78%
Adjusted Per Share Value based on latest NOSH - 441,481
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 332.83 405.62 491.66 464.54 282.96 245.18 191.54 9.64%
EPS 3.74 11.69 30.02 11.23 2.44 15.11 9.85 -14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4133 2.3939 2.1802 1.5891 1.4933 1.4262 0.7255 22.16%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.47 3.70 3.64 4.62 5.09 6.60 5.54 -
P/RPS 0.48 0.58 0.47 0.49 0.89 1.32 0.78 -7.76%
P/EPS 42.23 20.25 7.75 20.37 102.62 21.48 15.17 18.59%
EY 2.37 4.94 12.90 4.91 0.97 4.65 6.59 -15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.99 1.07 1.44 1.68 2.28 2.06 -17.27%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 23/05/18 29/05/17 27/04/16 15/05/15 09/05/14 30/04/13 -
Price 2.37 3.45 3.60 4.38 4.46 6.46 5.63 -
P/RPS 0.46 0.54 0.47 0.47 0.78 1.30 0.79 -8.61%
P/EPS 40.52 18.88 7.67 19.31 89.92 21.03 15.42 17.46%
EY 2.47 5.30 13.04 5.18 1.11 4.76 6.49 -14.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.92 1.06 1.36 1.47 2.23 2.09 -18.10%

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