[SOP] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 9.56%
YoY- 60.35%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,874,718 1,704,411 1,314,943 1,166,292 728,158 533,304 683,520 27.03%
PBT 160,136 145,436 213,935 362,359 222,135 134,659 208,560 -4.30%
Tax -36,737 -39,372 -50,333 -95,076 -57,853 -28,122 -54,674 -6.40%
NP 123,399 106,064 163,602 267,283 164,282 106,537 153,886 -3.61%
-
NP to SH 115,409 97,254 156,776 242,948 151,514 99,869 140,563 -3.23%
-
Tax Rate 22.94% 27.07% 23.53% 26.24% 26.04% 20.88% 26.21% -
Total Cost 2,751,319 1,598,347 1,151,341 899,009 563,876 426,767 529,634 31.58%
-
Net Worth 1,330,438 1,233,721 1,358,725 1,209,106 970,589 824,878 667,180 12.18%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 26,249 26,129 21,668 - - 23,273 -
Div Payout % - 26.99% 16.67% 8.92% - - 16.56% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,330,438 1,233,721 1,358,725 1,209,106 970,589 824,878 667,180 12.18%
NOSH 439,088 437,489 435,488 433,371 429,464 427,398 387,895 2.08%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.29% 6.22% 12.44% 22.92% 22.56% 19.98% 22.51% -
ROE 8.67% 7.88% 11.54% 20.09% 15.61% 12.11% 21.07% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 654.70 389.59 301.95 269.12 169.55 124.78 176.21 24.43%
EPS 26.29 22.23 36.00 56.06 35.30 23.34 36.24 -5.20%
DPS 0.00 6.00 6.00 5.00 0.00 0.00 6.00 -
NAPS 3.03 2.82 3.12 2.79 2.26 1.93 1.72 9.89%
Adjusted Per Share Value based on latest NOSH - 434,088
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 322.34 191.12 147.44 130.78 81.65 59.80 76.64 27.03%
EPS 12.94 10.91 17.58 27.24 16.99 11.20 15.76 -3.23%
DPS 0.00 2.94 2.93 2.43 0.00 0.00 2.61 -
NAPS 1.4918 1.3834 1.5235 1.3558 1.0883 0.9249 0.7481 12.18%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 5.16 6.51 5.76 5.59 3.87 2.83 1.95 -
P/RPS 0.79 1.67 1.91 2.08 2.28 2.27 1.11 -5.50%
P/EPS 19.63 29.28 16.00 9.97 10.97 12.11 5.38 24.06%
EY 5.09 3.41 6.25 10.03 9.12 8.26 18.58 -19.40%
DY 0.00 0.92 1.04 0.89 0.00 0.00 3.08 -
P/NAPS 1.70 2.31 1.85 2.00 1.71 1.47 1.13 7.04%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 - 24/02/12 25/02/11 25/02/10 27/02/09 -
Price 5.55 6.04 0.00 6.25 3.68 2.70 2.15 -
P/RPS 0.85 1.55 0.00 2.32 2.17 2.16 1.22 -5.84%
P/EPS 21.12 27.17 0.00 11.15 10.43 11.55 5.93 23.56%
EY 4.74 3.68 0.00 8.97 9.59 8.65 16.85 -19.04%
DY 0.00 0.99 0.00 0.80 0.00 0.00 2.79 -
P/NAPS 1.83 2.14 0.00 2.24 1.63 1.40 1.25 6.55%

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