[SOP] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
14-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 67.74%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 561,996 271,707 152,584 131,567 114,355 73,626 45,773 51.82%
PBT 192,814 87,728 26,541 22,741 32,232 44,099 11,829 59.16%
Tax -52,252 -17,133 -6,305 -9,766 -10,231 -7,969 -4,970 47.95%
NP 140,562 70,595 20,236 12,975 22,001 36,130 6,859 65.34%
-
NP to SH 127,797 65,586 21,499 12,975 22,001 36,130 6,859 62.74%
-
Tax Rate 27.10% 19.53% 23.76% 42.94% 31.74% 18.07% 42.02% -
Total Cost 421,434 201,112 132,348 118,592 92,354 37,496 38,914 48.68%
-
Net Worth 633,177 406,701 333,703 189,967 214,597 202,305 164,350 25.18%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 18,733 7,135 3,550 4,749 4,747 - - -
Div Payout % 14.66% 10.88% 16.51% 36.60% 21.58% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 633,177 406,701 333,703 189,967 214,597 202,305 164,350 25.18%
NOSH 374,661 142,702 142,001 94,983 94,954 94,978 95,000 25.66%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 25.01% 25.98% 13.26% 9.86% 19.24% 49.07% 14.98% -
ROE 20.18% 16.13% 6.44% 6.83% 10.25% 17.86% 4.17% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 150.00 190.40 107.45 138.52 120.43 77.52 48.18 20.81%
EPS 34.11 45.96 15.14 13.66 23.17 38.04 7.22 29.50%
DPS 5.00 5.00 2.50 5.00 5.00 0.00 0.00 -
NAPS 1.69 2.85 2.35 2.00 2.26 2.13 1.73 -0.38%
Adjusted Per Share Value based on latest NOSH - 94,937
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 63.01 30.47 17.11 14.75 12.82 8.26 5.13 51.83%
EPS 14.33 7.35 2.41 1.45 2.47 4.05 0.77 62.71%
DPS 2.10 0.80 0.40 0.53 0.53 0.00 0.00 -
NAPS 0.71 0.456 0.3742 0.213 0.2406 0.2268 0.1843 25.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 2.66 4.02 2.10 2.19 2.22 1.92 0.00 -
P/RPS 1.77 2.11 1.95 1.58 1.84 2.48 0.00 -
P/EPS 7.80 8.75 13.87 16.03 9.58 5.05 0.00 -
EY 12.82 11.43 7.21 6.24 10.44 19.81 0.00 -
DY 1.88 1.24 1.19 2.28 2.25 0.00 0.00 -
P/NAPS 1.57 1.41 0.89 1.10 0.98 0.90 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 20/11/06 14/12/05 24/12/04 27/11/03 27/11/02 -
Price 2.06 5.60 2.50 1.52 2.20 2.00 0.00 -
P/RPS 1.37 2.94 2.33 1.10 1.83 2.58 0.00 -
P/EPS 6.04 12.18 16.51 11.13 9.50 5.26 0.00 -
EY 16.56 8.21 6.06 8.99 10.53 19.02 0.00 -
DY 2.43 0.89 1.00 3.29 2.27 0.00 0.00 -
P/NAPS 1.22 1.96 1.06 0.76 0.97 0.94 0.00 -

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