[SOP] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.28%
YoY- -77.31%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,989,306 1,395,455 1,201,984 741,048 510,385 526,669 302,568 36.83%
PBT 76,249 32,573 97,368 33,957 130,679 194,712 79,466 -0.68%
Tax -17,336 -8,959 -26,264 -10,447 -32,868 -55,945 -22,041 -3.91%
NP 58,913 23,614 71,104 23,510 97,811 138,767 57,425 0.42%
-
NP to SH 58,592 22,523 66,585 22,243 98,013 139,830 53,366 1.56%
-
Tax Rate 22.74% 27.50% 26.97% 30.77% 25.15% 28.73% 27.74% -
Total Cost 1,930,393 1,371,841 1,130,880 717,538 412,574 387,902 245,143 41.00%
-
Net Worth 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 883,713 8.80%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 13,981 12,985 9,652 -
Div Payout % - - - - 14.27% 9.29% 18.09% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 883,713 8.80%
NOSH 441,870 439,902 438,636 436,994 466,062 432,858 428,987 0.49%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.96% 1.69% 5.92% 3.17% 19.16% 26.35% 18.98% -
ROE 3.99% 1.67% 5.15% 1.90% 6.99% 12.72% 6.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 450.20 317.22 274.03 169.58 109.51 121.67 70.53 36.15%
EPS 13.26 5.12 15.18 5.09 21.03 28.76 12.44 1.06%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 2.25 -
NAPS 3.32 3.07 2.95 2.68 3.01 2.54 2.06 8.27%
Adjusted Per Share Value based on latest NOSH - 444,230
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 222.94 156.39 134.71 83.05 57.20 59.02 33.91 36.83%
EPS 6.57 2.52 7.46 2.49 10.98 15.67 5.98 1.57%
DPS 0.00 0.00 0.00 0.00 1.57 1.46 1.08 -
NAPS 1.6441 1.5135 1.4502 1.3125 1.5722 1.2322 0.9904 8.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.00 4.66 6.94 5.60 6.29 3.76 2.65 -
P/RPS 0.89 1.47 2.53 3.30 5.74 3.09 3.76 -21.33%
P/EPS 30.17 91.02 45.72 110.02 29.91 11.64 21.30 5.96%
EY 3.32 1.10 2.19 0.91 3.34 8.59 4.69 -5.59%
DY 0.00 0.00 0.00 0.00 0.48 0.80 0.85 -
P/NAPS 1.20 1.52 2.35 2.09 2.09 1.48 1.29 -1.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 02/09/15 26/08/14 27/08/13 04/09/12 26/08/11 27/08/10 -
Price 3.66 3.80 6.00 5.52 6.81 4.19 2.72 -
P/RPS 0.81 1.20 2.19 3.26 6.22 3.44 3.86 -22.89%
P/EPS 27.60 74.22 39.53 108.45 32.38 12.97 21.86 3.95%
EY 3.62 1.35 2.53 0.92 3.09 7.71 4.57 -3.80%
DY 0.00 0.00 0.00 0.00 0.44 0.72 0.83 -
P/NAPS 1.10 1.24 2.03 2.06 2.26 1.65 1.32 -2.99%

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