[SOP] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 119.41%
YoY- 46.51%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 5,365,474 4,432,984 2,759,423 2,915,335 3,532,890 4,911,725 4,416,122 3.29%
PBT 669,504 714,092 300,318 127,157 107,051 359,712 195,960 22.71%
Tax -164,455 -171,030 -82,046 -35,077 -40,346 -101,502 -53,672 20.50%
NP 505,049 543,062 218,272 92,080 66,705 258,210 142,288 23.49%
-
NP to SH 480,450 511,213 202,200 89,813 61,300 239,253 132,196 23.98%
-
Tax Rate 24.56% 23.95% 27.32% 27.59% 37.69% 28.22% 27.39% -
Total Cost 4,860,425 3,889,922 2,541,151 2,823,255 3,466,185 4,653,515 4,273,834 2.16%
-
Net Worth 3,293,606 2,801,299 2,375,705 2,203,573 2,140,778 2,094,605 1,527,563 13.65%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 35,606 22,867 28,554 28,543 34,252 - - -
Div Payout % 7.41% 4.47% 14.12% 31.78% 55.88% - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,293,606 2,801,299 2,375,705 2,203,573 2,140,778 2,094,605 1,527,563 13.65%
NOSH 890,163 571,693 571,121 570,876 570,874 570,737 570,111 7.70%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 9.41% 12.25% 7.91% 3.16% 1.89% 5.26% 3.22% -
ROE 14.59% 18.25% 8.51% 4.08% 2.86% 11.42% 8.65% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 602.75 775.41 483.19 510.68 618.86 860.59 951.13 -7.31%
EPS 54.48 89.44 35.42 15.73 10.74 41.92 28.05 11.69%
DPS 4.00 4.00 5.00 5.00 6.00 0.00 0.00 -
NAPS 3.70 4.90 4.16 3.86 3.75 3.67 3.29 1.97%
Adjusted Per Share Value based on latest NOSH - 570,876
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 601.31 496.81 309.25 326.72 395.93 550.46 494.92 3.29%
EPS 53.84 57.29 22.66 10.07 6.87 26.81 14.82 23.97%
DPS 3.99 2.56 3.20 3.20 3.84 0.00 0.00 -
NAPS 3.6912 3.1394 2.6625 2.4696 2.3992 2.3474 1.7119 13.65%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.60 3.49 4.00 4.10 2.10 3.90 3.68 -
P/RPS 0.43 0.45 0.83 0.80 0.34 0.45 0.39 1.63%
P/EPS 4.82 3.90 11.30 26.06 19.56 9.30 12.93 -15.15%
EY 20.76 25.62 8.85 3.84 5.11 10.75 7.74 17.86%
DY 1.54 1.15 1.25 1.22 2.86 0.00 0.00 -
P/NAPS 0.70 0.71 0.96 1.06 0.56 1.06 1.12 -7.53%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 25/02/21 28/02/20 28/02/19 28/02/18 27/02/17 -
Price 2.64 5.37 4.14 3.26 2.54 3.72 3.72 -
P/RPS 0.44 0.69 0.86 0.64 0.41 0.43 0.39 2.02%
P/EPS 4.89 6.01 11.69 20.72 23.65 8.87 13.07 -15.10%
EY 20.44 16.65 8.55 4.83 4.23 11.27 7.65 17.78%
DY 1.52 0.74 1.21 1.53 2.36 0.00 0.00 -
P/NAPS 0.71 1.10 1.00 0.84 0.68 1.01 1.13 -7.44%

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