[SOP] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 457.18%
YoY- 727.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 90,259 80,967 73,958 39,037 24,894 13,395 19,941 28.59%
PBT 14,598 12,840 21,098 30,755 5,335 -1,027 6,542 14.30%
Tax -4,777 -5,105 -6,408 -4,094 -2,114 1,027 -2,130 14.40%
NP 9,821 7,735 14,690 26,661 3,221 0 4,412 14.25%
-
NP to SH 10,855 7,735 14,690 26,661 3,221 -2,024 4,412 16.18%
-
Tax Rate 32.72% 39.76% 30.37% 13.31% 39.63% - 32.56% -
Total Cost 80,438 73,232 59,268 12,376 21,673 13,395 15,529 31.52%
-
Net Worth 321,682 233,760 211,756 194,709 160,574 155,838 16,030,265 -47.85%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,542 - - - - - - -
Div Payout % 32.64% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 321,682 233,760 211,756 194,709 160,574 155,838 16,030,265 -47.85%
NOSH 141,710 95,024 94,957 94,980 95,014 95,023 94,881 6.91%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.88% 9.55% 19.86% 68.30% 12.94% 0.00% 22.13% -
ROE 3.37% 3.31% 6.94% 13.69% 2.01% -1.30% 0.03% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 63.69 85.21 77.88 41.10 26.20 14.10 21.02 20.28%
EPS 7.66 8.14 15.47 28.07 3.39 -2.13 4.65 8.67%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.46 2.23 2.05 1.69 1.64 168.95 -51.22%
Adjusted Per Share Value based on latest NOSH - 94,943
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.12 9.08 8.29 4.38 2.79 1.50 2.24 28.55%
EPS 1.22 0.87 1.65 2.99 0.36 -0.23 0.49 16.41%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3607 0.2621 0.2374 0.2183 0.1801 0.1747 17.9747 -47.85%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.89 2.06 2.31 1.95 0.00 0.00 0.00 -
P/RPS 2.97 2.42 2.97 4.74 0.00 0.00 0.00 -
P/EPS 24.67 25.31 14.93 6.95 0.00 0.00 0.00 -
EY 4.05 3.95 6.70 14.39 0.00 0.00 0.00 -
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 1.04 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 20/11/06 26/08/05 26/07/04 27/08/03 28/08/02 14/09/01 15/08/00 -
Price 2.50 2.03 2.30 1.93 0.00 0.00 0.00 -
P/RPS 3.93 2.38 2.95 4.70 0.00 0.00 0.00 -
P/EPS 32.64 24.94 14.87 6.88 0.00 0.00 0.00 -
EY 3.06 4.01 6.73 14.54 0.00 0.00 0.00 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.83 1.03 0.94 0.00 0.00 0.00 -

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