[SOP] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 53.91%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 439,482 221,482 184,963 167,954 104,931 66,228 36,675 51.24%
PBT 151,370 39,558 31,875 47,403 53,192 18,714 4,257 81.28%
Tax -34,198 -5,736 -7,062 -13,541 -10,147 -4,510 -2,237 57.50%
NP 117,172 33,822 24,813 33,862 43,045 14,204 2,020 96.68%
-
NP to SH 109,285 34,786 24,813 33,862 43,045 14,204 2,020 94.41%
-
Tax Rate 22.59% 14.50% 22.16% 28.57% 19.08% 24.10% 52.55% -
Total Cost 322,310 187,660 160,150 134,092 61,886 52,024 34,655 44.99%
-
Net Worth 451,957 346,749 248,794 225,999 196,695 157,590 157,427 19.20%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,151 3,552 - 4,747 4,751 - - -
Div Payout % 6.54% 10.21% - 14.02% 11.04% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 451,957 346,749 248,794 225,999 196,695 157,590 157,427 19.20%
NOSH 143,024 142,110 94,959 94,957 95,022 94,933 94,835 7.08%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 26.66% 15.27% 13.42% 20.16% 41.02% 21.45% 5.51% -
ROE 24.18% 10.03% 9.97% 14.98% 21.88% 9.01% 1.28% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 307.28 155.85 194.78 176.87 110.43 69.76 38.67 41.24%
EPS 76.41 24.26 26.13 35.66 45.30 15.00 2.13 81.55%
DPS 5.00 2.50 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.16 2.44 2.62 2.38 2.07 1.66 1.66 11.32%
Adjusted Per Share Value based on latest NOSH - 94,963
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 49.25 24.82 20.73 18.82 11.76 7.42 4.11 51.24%
EPS 12.25 3.90 2.78 3.79 4.82 1.59 0.23 93.91%
DPS 0.80 0.40 0.00 0.53 0.53 0.00 0.00 -
NAPS 0.5065 0.3886 0.2788 0.2533 0.2204 0.1766 0.1764 19.20%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 3.05 2.98 1.56 2.23 2.03 0.00 0.00 -
P/RPS 0.99 1.91 0.80 1.26 1.84 0.00 0.00 -
P/EPS 3.99 12.17 5.97 6.25 4.48 0.00 0.00 -
EY 25.05 8.21 16.75 15.99 22.32 0.00 0.00 -
DY 1.64 0.84 0.00 2.24 2.46 0.00 0.00 -
P/NAPS 0.97 1.22 0.60 0.94 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 03/03/08 27/02/07 28/02/06 26/04/05 24/05/04 26/02/03 23/04/02 -
Price 2.97 3.76 1.87 2.04 2.31 1.90 0.00 -
P/RPS 0.97 2.41 0.96 1.15 2.09 2.72 0.00 -
P/EPS 3.89 15.36 7.16 5.72 5.10 12.70 0.00 -
EY 25.73 6.51 13.97 17.48 19.61 7.87 0.00 -
DY 1.68 0.66 0.00 2.45 2.16 0.00 0.00 -
P/NAPS 0.94 1.54 0.71 0.86 1.12 1.14 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