[SOP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 120.01%
YoY- 205.07%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 515,568 400,282 561,996 271,707 152,584 131,567 114,355 28.51%
PBT 152,625 87,934 192,814 87,728 26,541 22,741 32,232 29.57%
Tax -40,567 -17,082 -52,252 -17,133 -6,305 -9,766 -10,231 25.79%
NP 112,058 70,852 140,562 70,595 20,236 12,975 22,001 31.15%
-
NP to SH 102,771 66,228 127,797 65,586 21,499 12,975 22,001 29.27%
-
Tax Rate 26.58% 19.43% 27.10% 19.53% 23.76% 42.94% 31.74% -
Total Cost 403,510 329,430 421,434 201,112 132,348 118,592 92,354 27.84%
-
Net Worth 926,821 707,400 633,177 406,701 333,703 189,967 214,597 27.59%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 11,471 18,733 7,135 3,550 4,749 4,747 -
Div Payout % - 17.32% 14.66% 10.88% 16.51% 36.60% 21.58% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 926,821 707,400 633,177 406,701 333,703 189,967 214,597 27.59%
NOSH 429,084 382,378 374,661 142,702 142,001 94,983 94,954 28.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 21.73% 17.70% 25.01% 25.98% 13.26% 9.86% 19.24% -
ROE 11.09% 9.36% 20.18% 16.13% 6.44% 6.83% 10.25% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 120.16 104.68 150.00 190.40 107.45 138.52 120.43 -0.03%
EPS 23.91 17.32 34.11 45.96 15.14 13.66 23.17 0.52%
DPS 0.00 3.00 5.00 5.00 2.50 5.00 5.00 -
NAPS 2.16 1.85 1.69 2.85 2.35 2.00 2.26 -0.75%
Adjusted Per Share Value based on latest NOSH - 143,121
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 57.81 44.88 63.01 30.47 17.11 14.75 12.82 28.51%
EPS 11.52 7.43 14.33 7.35 2.41 1.45 2.47 29.24%
DPS 0.00 1.29 2.10 0.80 0.40 0.53 0.53 -
NAPS 1.0392 0.7932 0.71 0.456 0.3742 0.213 0.2406 27.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.81 2.77 2.66 4.02 2.10 2.19 2.22 -
P/RPS 2.34 2.65 1.77 2.11 1.95 1.58 1.84 4.08%
P/EPS 11.73 15.99 7.80 8.75 13.87 16.03 9.58 3.43%
EY 8.52 6.25 12.82 11.43 7.21 6.24 10.44 -3.32%
DY 0.00 1.08 1.88 1.24 1.19 2.28 2.25 -
P/NAPS 1.30 1.50 1.57 1.41 0.89 1.10 0.98 4.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 26/11/09 28/11/08 28/11/07 20/11/06 14/12/05 24/12/04 -
Price 3.23 2.56 2.06 5.60 2.50 1.52 2.20 -
P/RPS 2.69 2.45 1.37 2.94 2.33 1.10 1.83 6.62%
P/EPS 13.49 14.78 6.04 12.18 16.51 11.13 9.50 6.01%
EY 7.42 6.77 16.56 8.21 6.06 8.99 10.53 -5.66%
DY 0.00 1.17 2.43 0.89 1.00 3.29 2.27 -
P/NAPS 1.50 1.38 1.22 1.96 1.06 0.76 0.97 7.53%

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