[SOP] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -89.01%
YoY- -26.24%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 101,589 165,965 60,875 43,781 39,143 33,523 17,649 33.83%
PBT 9,360 63,297 13,778 4,341 5,835 10,012 6,693 5.74%
Tax -2,752 -16,237 -2,716 -2,284 -2,138 -3,268 -1,908 6.28%
NP 6,608 47,060 11,062 2,057 3,697 6,744 4,785 5.52%
-
NP to SH 6,622 43,560 10,580 2,727 3,697 6,744 4,785 5.55%
-
Tax Rate 29.40% 25.65% 19.71% 52.61% 36.64% 32.64% 28.51% -
Total Cost 94,981 118,905 49,813 41,724 35,446 26,779 12,864 39.50%
-
Net Worth 666,027 509,940 357,413 331,237 229,993 203,269 173,741 25.07%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 8,803 6,819 - - - - - -
Div Payout % 132.95% 15.66% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 666,027 509,940 357,413 331,237 229,993 203,269 173,741 25.07%
NOSH 382,774 153,596 142,395 142,774 95,038 94,985 94,940 26.13%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.50% 28.36% 18.17% 4.70% 9.44% 20.12% 27.11% -
ROE 0.99% 8.54% 2.96% 0.82% 1.61% 3.32% 2.75% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 26.54 108.05 42.75 30.66 41.19 35.29 18.59 6.10%
EPS 1.73 28.36 7.43 1.91 3.89 7.10 5.04 -16.31%
DPS 2.30 4.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 3.32 2.51 2.32 2.42 2.14 1.83 -0.83%
Adjusted Per Share Value based on latest NOSH - 142,774
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 11.38 18.59 6.82 4.90 4.39 3.76 1.98 33.80%
EPS 0.74 4.88 1.19 0.31 0.41 0.76 0.54 5.38%
DPS 0.99 0.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7461 0.5713 0.4004 0.3711 0.2577 0.2277 0.1946 25.07%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.01 2.85 3.68 1.77 2.06 2.79 1.90 -
P/RPS 7.57 2.64 8.61 5.77 5.00 7.91 10.22 -4.87%
P/EPS 116.18 10.05 49.53 92.67 52.96 39.30 37.70 20.61%
EY 0.86 9.95 2.02 1.08 1.89 2.54 2.65 -17.08%
DY 1.14 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.86 1.47 0.76 0.85 1.30 1.04 1.83%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 28/05/08 04/05/07 30/05/06 28/04/05 24/05/04 28/05/03 -
Price 2.38 3.03 3.58 1.92 2.03 2.31 1.90 -
P/RPS 8.97 2.80 8.37 6.26 4.93 6.55 10.22 -2.14%
P/EPS 137.57 10.68 48.18 100.52 52.19 32.54 37.70 24.05%
EY 0.73 9.36 2.08 0.99 1.92 3.07 2.65 -19.32%
DY 0.97 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.91 1.43 0.83 0.84 1.08 1.04 4.69%

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