[SOP] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 101.36%
YoY- 194.23%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 526,669 302,568 259,375 354,093 148,846 90,259 80,967 36.60%
PBT 194,712 79,466 53,935 129,820 40,020 14,598 12,840 57.29%
Tax -55,945 -22,041 -10,146 -33,708 -7,528 -4,777 -5,105 49.00%
NP 138,767 57,425 43,789 96,112 32,492 9,821 7,735 61.76%
-
NP to SH 139,830 53,366 41,372 87,711 29,810 10,855 7,735 61.96%
-
Tax Rate 28.73% 27.74% 18.81% 25.97% 18.81% 32.72% 39.76% -
Total Cost 387,902 245,143 215,586 257,981 116,354 80,438 73,232 32.01%
-
Net Worth 1,099,459 883,713 683,803 586,388 377,431 321,682 233,760 29.42%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,985 9,652 - - - 3,542 - -
Div Payout % 9.29% 18.09% - - - 32.64% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,099,459 883,713 683,803 586,388 377,431 321,682 233,760 29.42%
NOSH 432,858 428,987 382,012 176,623 142,427 141,710 95,024 28.73%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 26.35% 18.98% 16.88% 27.14% 21.83% 10.88% 9.55% -
ROE 12.72% 6.04% 6.05% 14.96% 7.90% 3.37% 3.31% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 121.67 70.53 67.90 200.48 104.51 63.69 85.21 6.11%
EPS 28.76 12.44 10.83 49.66 20.93 7.66 8.14 23.40%
DPS 3.00 2.25 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.54 2.06 1.79 3.32 2.65 2.27 2.46 0.53%
Adjusted Per Share Value based on latest NOSH - 188,277
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 59.02 33.91 29.07 39.68 16.68 10.12 9.07 36.61%
EPS 15.67 5.98 4.64 9.83 3.34 1.22 0.87 61.86%
DPS 1.46 1.08 0.00 0.00 0.00 0.40 0.00 -
NAPS 1.2322 0.9904 0.7663 0.6572 0.423 0.3605 0.262 29.42%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.76 2.65 2.30 3.12 3.78 1.89 2.06 -
P/RPS 3.09 3.76 3.39 1.56 3.62 2.97 2.42 4.15%
P/EPS 11.64 21.30 21.24 6.28 18.06 24.67 25.31 -12.13%
EY 8.59 4.69 4.71 15.92 5.54 4.05 3.95 13.81%
DY 0.80 0.85 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 1.48 1.29 1.28 0.94 1.43 0.83 0.84 9.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 27/08/10 26/08/09 13/08/08 16/08/07 20/11/06 26/08/05 -
Price 4.19 2.72 2.80 5.35 3.80 2.50 2.03 -
P/RPS 3.44 3.86 4.12 2.67 3.64 3.93 2.38 6.32%
P/EPS 12.97 21.86 25.85 10.77 18.16 32.64 24.94 -10.32%
EY 7.71 4.57 3.87 9.28 5.51 3.06 4.01 11.50%
DY 0.72 0.83 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 1.65 1.32 1.56 1.61 1.43 1.10 0.83 12.12%

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