[SOP] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 20.09%
YoY- -72.61%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 2,834,042 1,737,368 1,144,144 1,332,265 1,679,267 2,333,876 1,989,306 6.07%
PBT 477,910 259,653 147,823 11,303 56,737 196,054 76,249 35.76%
Tax -109,019 -65,125 -32,486 -2,788 -15,627 -50,629 -17,336 35.84%
NP 368,891 194,528 115,337 8,515 41,110 145,425 58,913 35.74%
-
NP to SH 349,451 177,377 109,545 10,024 36,602 135,595 58,592 34.64%
-
Tax Rate 22.81% 25.08% 21.98% 24.67% 27.54% 25.82% 22.74% -
Total Cost 2,465,151 1,542,840 1,028,807 1,323,750 1,638,157 2,188,451 1,930,393 4.15%
-
Net Worth 3,207,155 2,561,099 2,312,197 2,152,195 2,146,486 2,008,814 1,467,009 13.91%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 35,340 - - 28,543 - - - -
Div Payout % 10.11% - - 284.75% - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 3,207,155 2,561,099 2,312,197 2,152,195 2,146,486 2,008,814 1,467,009 13.91%
NOSH 584,512 571,673 570,913 570,874 570,874 570,686 441,870 4.77%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 13.02% 11.20% 10.08% 0.64% 2.45% 6.23% 2.96% -
ROE 10.90% 6.93% 4.74% 0.47% 1.71% 6.75% 3.99% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 320.77 303.91 200.41 233.37 294.16 408.96 450.20 -5.49%
EPS 40.01 31.04 19.19 1.76 6.41 23.76 13.26 20.19%
DPS 4.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.63 4.48 4.05 3.77 3.76 3.52 3.32 1.49%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 317.78 194.81 128.29 149.39 188.30 261.70 223.06 6.07%
EPS 39.18 19.89 12.28 1.12 4.10 15.20 6.57 34.64%
DPS 3.96 0.00 0.00 3.20 0.00 0.00 0.00 -
NAPS 3.5962 2.8718 2.5927 2.4133 2.4069 2.2525 1.645 13.91%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.01 3.45 2.98 2.40 3.15 3.56 4.00 -
P/RPS 1.25 1.14 1.49 1.03 1.07 0.87 0.89 5.82%
P/EPS 10.14 11.12 15.53 136.68 49.13 14.98 30.17 -16.61%
EY 9.86 8.99 6.44 0.73 2.04 6.67 3.32 19.88%
DY 1.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.10 0.77 0.74 0.64 0.84 1.01 1.20 -1.43%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 26/08/21 26/08/20 23/08/19 29/08/18 25/08/17 29/08/16 -
Price 2.75 3.76 3.73 2.05 3.01 3.59 3.66 -
P/RPS 0.86 1.24 1.86 0.88 1.02 0.88 0.81 1.00%
P/EPS 6.95 12.12 19.44 116.75 46.95 15.11 27.60 -20.52%
EY 14.38 8.25 5.14 0.86 2.13 6.62 3.62 25.83%
DY 1.45 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.92 0.54 0.80 1.02 1.10 -5.97%

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