[SOP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
04-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 127.98%
YoY- -29.91%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,395,455 1,201,984 741,048 510,385 526,669 302,568 259,375 32.35%
PBT 32,573 97,368 33,957 130,679 194,712 79,466 53,935 -8.05%
Tax -8,959 -26,264 -10,447 -32,868 -55,945 -22,041 -10,146 -2.05%
NP 23,614 71,104 23,510 97,811 138,767 57,425 43,789 -9.77%
-
NP to SH 22,523 66,585 22,243 98,013 139,830 53,366 41,372 -9.63%
-
Tax Rate 27.50% 26.97% 30.77% 25.15% 28.73% 27.74% 18.81% -
Total Cost 1,371,841 1,130,880 717,538 412,574 387,902 245,143 215,586 36.10%
-
Net Worth 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 883,713 683,803 12.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 13,981 12,985 9,652 - -
Div Payout % - - - 14.27% 9.29% 18.09% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 883,713 683,803 12.00%
NOSH 439,902 438,636 436,994 466,062 432,858 428,987 382,012 2.37%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.69% 5.92% 3.17% 19.16% 26.35% 18.98% 16.88% -
ROE 1.67% 5.15% 1.90% 6.99% 12.72% 6.04% 6.05% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 317.22 274.03 169.58 109.51 121.67 70.53 67.90 29.27%
EPS 5.12 15.18 5.09 21.03 28.76 12.44 10.83 -11.73%
DPS 0.00 0.00 0.00 3.00 3.00 2.25 0.00 -
NAPS 3.07 2.95 2.68 3.01 2.54 2.06 1.79 9.40%
Adjusted Per Share Value based on latest NOSH - 462,361
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 156.47 134.78 83.09 57.23 59.06 33.93 29.08 32.35%
EPS 2.53 7.47 2.49 10.99 15.68 5.98 4.64 -9.60%
DPS 0.00 0.00 0.00 1.57 1.46 1.08 0.00 -
NAPS 1.5143 1.4509 1.3132 1.573 1.2328 0.9909 0.7667 12.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.66 6.94 5.60 6.29 3.76 2.65 2.30 -
P/RPS 1.47 2.53 3.30 5.74 3.09 3.76 3.39 -12.99%
P/EPS 91.02 45.72 110.02 29.91 11.64 21.30 21.24 27.43%
EY 1.10 2.19 0.91 3.34 8.59 4.69 4.71 -21.51%
DY 0.00 0.00 0.00 0.48 0.80 0.85 0.00 -
P/NAPS 1.52 2.35 2.09 2.09 1.48 1.29 1.28 2.90%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 02/09/15 26/08/14 27/08/13 04/09/12 26/08/11 27/08/10 26/08/09 -
Price 3.80 6.00 5.52 6.81 4.19 2.72 2.80 -
P/RPS 1.20 2.19 3.26 6.22 3.44 3.86 4.12 -18.57%
P/EPS 74.22 39.53 108.45 32.38 12.97 21.86 25.85 19.20%
EY 1.35 2.53 0.92 3.09 7.71 4.57 3.87 -16.09%
DY 0.00 0.00 0.00 0.44 0.72 0.83 0.00 -
P/NAPS 1.24 2.03 2.06 2.26 1.65 1.32 1.56 -3.75%

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