[SOP] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 308.35%
YoY- -24.66%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 4,157,813 3,038,878 1,939,028 2,048,577 2,549,609 3,548,685 3,124,037 4.87%
PBT 591,683 435,088 254,740 54,550 87,449 277,303 137,613 27.50%
Tax -137,596 -108,472 -62,411 -13,431 -27,081 -72,537 -35,851 25.11%
NP 454,087 326,616 192,329 41,119 60,368 204,766 101,762 28.29%
-
NP to SH 431,785 302,866 183,380 40,933 54,333 189,958 96,083 28.44%
-
Tax Rate 23.26% 24.93% 24.50% 24.62% 30.97% 26.16% 26.05% -
Total Cost 3,703,726 2,712,262 1,746,699 2,007,458 2,489,241 3,343,919 3,022,275 3.44%
-
Net Worth 3,249,098 2,612,555 2,357,994 2,152,195 2,135,069 2,042,804 1,479,218 14.00%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 35,606 22,867 - - - - - -
Div Payout % 8.25% 7.55% - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,249,098 2,612,555 2,357,994 2,152,195 2,135,069 2,042,804 1,479,218 14.00%
NOSH 890,163 571,675 570,943 570,874 570,874 570,615 441,557 12.38%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 10.92% 10.75% 9.92% 2.01% 2.37% 5.77% 3.26% -
ROE 13.29% 11.59% 7.78% 1.90% 2.54% 9.30% 6.50% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 467.08 531.57 339.62 358.85 446.61 621.90 707.50 -6.68%
EPS 49.43 53.00 32.12 7.17 9.52 33.29 21.76 14.64%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 4.57 4.13 3.77 3.74 3.58 3.35 1.43%
Adjusted Per Share Value based on latest NOSH - 570,874
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 466.21 340.75 217.42 229.71 285.89 397.91 350.30 4.87%
EPS 48.42 33.96 20.56 4.59 6.09 21.30 10.77 28.45%
DPS 3.99 2.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6432 2.9295 2.644 2.4133 2.3941 2.2906 1.6586 14.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.19 3.59 3.56 2.08 2.78 4.00 3.75 -
P/RPS 0.47 0.68 1.05 0.58 0.62 0.64 0.53 -1.98%
P/EPS 4.51 6.78 11.08 29.01 29.21 12.02 17.23 -20.01%
EY 22.15 14.76 9.02 3.45 3.42 8.32 5.80 25.01%
DY 1.83 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.79 0.86 0.55 0.74 1.12 1.12 -9.87%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 26/11/20 28/11/19 28/11/18 29/11/17 30/11/16 -
Price 2.60 3.53 3.96 3.08 2.45 4.16 3.74 -
P/RPS 0.56 0.66 1.17 0.86 0.55 0.67 0.53 0.92%
P/EPS 5.36 6.66 12.33 42.96 25.74 12.50 17.19 -17.64%
EY 18.66 15.01 8.11 2.33 3.88 8.00 5.82 21.42%
DY 1.54 1.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.96 0.82 0.66 1.16 1.12 -7.31%

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