[SOP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 60.08%
YoY- -48.18%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 931,165 852,724 515,568 400,282 561,996 271,707 152,584 35.14%
PBT 191,797 298,145 152,625 87,934 192,814 87,728 26,541 39.00%
Tax -46,788 -77,459 -40,567 -17,082 -52,252 -17,133 -6,305 39.61%
NP 145,009 220,686 112,058 70,852 140,562 70,595 20,236 38.80%
-
NP to SH 145,364 221,741 102,771 66,228 127,797 65,586 21,499 37.47%
-
Tax Rate 24.39% 25.98% 26.58% 19.43% 27.10% 19.53% 23.76% -
Total Cost 786,156 632,038 403,510 329,430 421,434 201,112 132,348 34.53%
-
Net Worth 1,446,103 1,163,079 926,821 707,400 633,177 406,701 333,703 27.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,131 12,971 - 11,471 18,733 7,135 3,550 25.86%
Div Payout % 9.72% 5.85% - 17.32% 14.66% 10.88% 16.51% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,446,103 1,163,079 926,821 707,400 633,177 406,701 333,703 27.65%
NOSH 471,043 432,371 429,084 382,378 374,661 142,702 142,001 22.10%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.57% 25.88% 21.73% 17.70% 25.01% 25.98% 13.26% -
ROE 10.05% 19.06% 11.09% 9.36% 20.18% 16.13% 6.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 197.68 197.22 120.16 104.68 150.00 190.40 107.45 10.68%
EPS 30.86 46.26 23.91 17.32 34.11 45.96 15.14 12.58%
DPS 3.00 3.00 0.00 3.00 5.00 5.00 2.50 3.08%
NAPS 3.07 2.69 2.16 1.85 1.69 2.85 2.35 4.55%
Adjusted Per Share Value based on latest NOSH - 382,989
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.41 95.62 57.81 44.88 63.02 30.47 17.11 35.14%
EPS 16.30 24.86 11.52 7.43 14.33 7.35 2.41 37.47%
DPS 1.58 1.45 0.00 1.29 2.10 0.80 0.40 25.70%
NAPS 1.6215 1.3042 1.0392 0.7932 0.71 0.456 0.3742 27.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.55 4.00 2.81 2.77 2.66 4.02 2.10 -
P/RPS 3.31 2.03 2.34 2.65 1.77 2.11 1.95 9.21%
P/EPS 21.22 7.80 11.73 15.99 7.80 8.75 13.87 7.33%
EY 4.71 12.82 8.52 6.25 12.82 11.43 7.21 -6.84%
DY 0.46 0.75 0.00 1.08 1.88 1.24 1.19 -14.63%
P/NAPS 2.13 1.49 1.30 1.50 1.57 1.41 0.89 15.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/03/13 29/11/11 24/11/10 26/11/09 28/11/08 28/11/07 20/11/06 -
Price 5.10 4.75 3.23 2.56 2.06 5.60 2.50 -
P/RPS 2.58 2.41 2.69 2.45 1.37 2.94 2.33 1.71%
P/EPS 16.53 9.26 13.49 14.78 6.04 12.18 16.51 0.02%
EY 6.05 10.80 7.42 6.77 16.56 8.21 6.06 -0.02%
DY 0.59 0.63 0.00 1.17 2.43 0.89 1.00 -8.41%
P/NAPS 1.66 1.77 1.50 1.38 1.22 1.96 1.06 7.75%

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