[SOP] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 97.68%
YoY- 199.35%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,333,876 1,989,306 1,395,455 1,201,984 741,048 510,385 526,669 28.13%
PBT 196,054 76,249 32,573 97,368 33,957 130,679 194,712 0.11%
Tax -50,629 -17,336 -8,959 -26,264 -10,447 -32,868 -55,945 -1.64%
NP 145,425 58,913 23,614 71,104 23,510 97,811 138,767 0.78%
-
NP to SH 135,595 58,592 22,523 66,585 22,243 98,013 139,830 -0.51%
-
Tax Rate 25.82% 22.74% 27.50% 26.97% 30.77% 25.15% 28.73% -
Total Cost 2,188,451 1,930,393 1,371,841 1,130,880 717,538 412,574 387,902 33.38%
-
Net Worth 2,008,814 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 10.55%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 13,981 12,985 -
Div Payout % - - - - - 14.27% 9.29% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,008,814 1,467,009 1,350,500 1,293,977 1,171,144 1,402,848 1,099,459 10.55%
NOSH 570,686 441,870 439,902 438,636 436,994 466,062 432,858 4.71%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.23% 2.96% 1.69% 5.92% 3.17% 19.16% 26.35% -
ROE 6.75% 3.99% 1.67% 5.15% 1.90% 6.99% 12.72% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 408.96 450.20 317.22 274.03 169.58 109.51 121.67 22.36%
EPS 23.76 13.26 5.12 15.18 5.09 21.03 28.76 -3.13%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 3.52 3.32 3.07 2.95 2.68 3.01 2.54 5.58%
Adjusted Per Share Value based on latest NOSH - 438,680
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 261.46 222.86 156.33 134.66 83.02 57.18 59.00 28.13%
EPS 15.19 6.56 2.52 7.46 2.49 10.98 15.66 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 1.57 1.45 -
NAPS 2.2504 1.6435 1.5129 1.4496 1.312 1.5716 1.2317 10.55%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.56 4.00 4.66 6.94 5.60 6.29 3.76 -
P/RPS 0.87 0.89 1.47 2.53 3.30 5.74 3.09 -19.02%
P/EPS 14.98 30.17 91.02 45.72 110.02 29.91 11.64 4.29%
EY 6.67 3.32 1.10 2.19 0.91 3.34 8.59 -4.12%
DY 0.00 0.00 0.00 0.00 0.00 0.48 0.80 -
P/NAPS 1.01 1.20 1.52 2.35 2.09 2.09 1.48 -6.16%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 02/09/15 26/08/14 27/08/13 04/09/12 26/08/11 -
Price 3.59 3.66 3.80 6.00 5.52 6.81 4.19 -
P/RPS 0.88 0.81 1.20 2.19 3.26 6.22 3.44 -20.30%
P/EPS 15.11 27.60 74.22 39.53 108.45 32.38 12.97 2.57%
EY 6.62 3.62 1.35 2.53 0.92 3.09 7.71 -2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.44 0.72 -
P/NAPS 1.02 1.10 1.24 2.03 2.06 2.26 1.65 -7.69%

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