[SOP] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 134.07%
YoY- 160.14%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,332,265 1,679,267 2,333,876 1,989,306 1,395,455 1,201,984 741,048 10.26%
PBT 11,303 56,737 196,054 76,249 32,573 97,368 33,957 -16.74%
Tax -2,788 -15,627 -50,629 -17,336 -8,959 -26,264 -10,447 -19.75%
NP 8,515 41,110 145,425 58,913 23,614 71,104 23,510 -15.56%
-
NP to SH 10,024 36,602 135,595 58,592 22,523 66,585 22,243 -12.43%
-
Tax Rate 24.67% 27.54% 25.82% 22.74% 27.50% 26.97% 30.77% -
Total Cost 1,323,750 1,638,157 2,188,451 1,930,393 1,371,841 1,130,880 717,538 10.74%
-
Net Worth 2,152,195 2,146,486 2,008,814 1,467,009 1,350,500 1,293,977 1,171,144 10.66%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 28,543 - - - - - - -
Div Payout % 284.75% - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,152,195 2,146,486 2,008,814 1,467,009 1,350,500 1,293,977 1,171,144 10.66%
NOSH 570,874 570,874 570,686 441,870 439,902 438,636 436,994 4.55%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.64% 2.45% 6.23% 2.96% 1.69% 5.92% 3.17% -
ROE 0.47% 1.71% 6.75% 3.99% 1.67% 5.15% 1.90% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 233.37 294.16 408.96 450.20 317.22 274.03 169.58 5.46%
EPS 1.76 6.41 23.76 13.26 5.12 15.18 5.09 -16.21%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.76 3.52 3.32 3.07 2.95 2.68 5.84%
Adjusted Per Share Value based on latest NOSH - 441,578
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 149.25 188.12 261.46 222.86 156.33 134.66 83.02 10.26%
EPS 1.12 4.10 15.19 6.56 2.52 7.46 2.49 -12.46%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4111 2.4047 2.2504 1.6435 1.5129 1.4496 1.312 10.66%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.40 3.15 3.56 4.00 4.66 6.94 5.60 -
P/RPS 1.03 1.07 0.87 0.89 1.47 2.53 3.30 -17.63%
P/EPS 136.68 49.13 14.98 30.17 91.02 45.72 110.02 3.68%
EY 0.73 2.04 6.67 3.32 1.10 2.19 0.91 -3.60%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.84 1.01 1.20 1.52 2.35 2.09 -17.89%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 29/08/18 25/08/17 29/08/16 02/09/15 26/08/14 27/08/13 -
Price 2.05 3.01 3.59 3.66 3.80 6.00 5.52 -
P/RPS 0.88 1.02 0.88 0.81 1.20 2.19 3.26 -19.60%
P/EPS 116.75 46.95 15.11 27.60 74.22 39.53 108.45 1.23%
EY 0.86 2.13 6.62 3.62 1.35 2.53 0.92 -1.11%
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.80 1.02 1.10 1.24 2.03 2.06 -19.99%

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