[SOP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
01-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 48.31%
YoY- -34.44%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,340,328 1,989,028 1,212,961 931,165 852,724 515,568 400,282 34.20%
PBT 61,106 147,902 92,908 191,797 298,145 152,625 87,934 -5.88%
Tax -17,476 -37,002 -26,751 -46,788 -77,459 -40,567 -17,082 0.38%
NP 43,630 110,900 66,157 145,009 220,686 112,058 70,852 -7.75%
-
NP to SH 40,865 103,627 60,751 145,364 221,741 102,771 66,228 -7.72%
-
Tax Rate 28.60% 25.02% 28.79% 24.39% 25.98% 26.58% 19.43% -
Total Cost 2,296,698 1,878,128 1,146,804 786,156 632,038 403,510 329,430 38.19%
-
Net Worth 1,346,037 1,312,345 1,197,537 1,446,103 1,163,079 926,821 707,400 11.31%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 14,131 12,971 - 11,471 -
Div Payout % - - - 9.72% 5.85% - 17.32% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,346,037 1,312,345 1,197,537 1,446,103 1,163,079 926,821 707,400 11.31%
NOSH 439,881 438,911 437,057 471,043 432,371 429,084 382,378 2.36%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.86% 5.58% 5.45% 15.57% 25.88% 21.73% 17.70% -
ROE 3.04% 7.90% 5.07% 10.05% 19.06% 11.09% 9.36% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 532.04 453.17 277.53 197.68 197.22 120.16 104.68 31.10%
EPS 9.29 23.61 13.90 30.86 46.26 23.91 17.32 -9.85%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 3.00 -
NAPS 3.06 2.99 2.74 3.07 2.69 2.16 1.85 8.74%
Adjusted Per Share Value based on latest NOSH - 482,189
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 262.42 223.03 136.01 104.41 95.62 57.81 44.88 34.20%
EPS 4.58 11.62 6.81 16.30 24.86 11.52 7.43 -7.74%
DPS 0.00 0.00 0.00 1.58 1.45 0.00 1.29 -
NAPS 1.5093 1.4715 1.3428 1.6215 1.3042 1.0392 0.7932 11.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.75 5.94 5.62 6.55 4.00 2.81 2.77 -
P/RPS 0.89 1.31 2.03 3.31 2.03 2.34 2.65 -16.62%
P/EPS 51.13 25.16 40.43 21.22 7.80 11.73 15.99 21.36%
EY 1.96 3.97 2.47 4.71 12.82 8.52 6.25 -17.56%
DY 0.00 0.00 0.00 0.46 0.75 0.00 1.08 -
P/NAPS 1.55 1.99 2.05 2.13 1.49 1.30 1.50 0.54%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 21/11/14 29/11/13 01/03/13 29/11/11 24/11/10 26/11/09 -
Price 4.65 5.90 6.10 5.10 4.75 3.23 2.56 -
P/RPS 0.87 1.30 2.20 2.58 2.41 2.69 2.45 -15.84%
P/EPS 50.05 24.99 43.88 16.53 9.26 13.49 14.78 22.53%
EY 2.00 4.00 2.28 6.05 10.80 7.42 6.77 -18.38%
DY 0.00 0.00 0.00 0.59 0.63 0.00 1.17 -
P/NAPS 1.52 1.97 2.23 1.66 1.77 1.50 1.38 1.62%

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