[SOP] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -60.14%
YoY- 311.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 238,484 145,104 101,589 165,965 60,875 43,781 39,143 35.12%
PBT 81,554 35,287 9,360 63,297 13,778 4,341 5,835 55.17%
Tax -60,976 -10,715 -2,752 -16,237 -2,716 -2,284 -2,138 74.74%
NP 20,578 24,572 6,608 47,060 11,062 2,057 3,697 33.10%
-
NP to SH 61,894 23,677 6,622 43,560 10,580 2,727 3,697 59.90%
-
Tax Rate 74.77% 30.37% 29.40% 25.65% 19.71% 52.61% 36.64% -
Total Cost 217,906 120,532 94,981 118,905 49,813 41,724 35,446 35.32%
-
Net Worth 1,033,898 853,573 666,027 509,940 357,413 331,237 229,993 28.45%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - 8,803 6,819 - - - -
Div Payout % - - 132.95% 15.66% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,033,898 853,573 666,027 509,940 357,413 331,237 229,993 28.45%
NOSH 432,593 428,931 382,774 153,596 142,395 142,774 95,038 28.72%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.63% 16.93% 6.50% 28.36% 18.17% 4.70% 9.44% -
ROE 5.99% 2.77% 0.99% 8.54% 2.96% 0.82% 1.61% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 55.13 33.83 26.54 108.05 42.75 30.66 41.19 4.97%
EPS 12.84 5.52 1.73 28.36 7.43 1.91 3.89 22.01%
DPS 0.00 0.00 2.30 4.44 0.00 0.00 0.00 -
NAPS 2.39 1.99 1.74 3.32 2.51 2.32 2.42 -0.20%
Adjusted Per Share Value based on latest NOSH - 153,596
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 26.73 16.26 11.39 18.60 6.82 4.91 4.39 35.11%
EPS 6.94 2.65 0.74 4.88 1.19 0.31 0.41 60.20%
DPS 0.00 0.00 0.99 0.76 0.00 0.00 0.00 -
NAPS 1.1587 0.9566 0.7464 0.5715 0.4006 0.3712 0.2578 28.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.50 2.98 2.01 2.85 3.68 1.77 2.06 -
P/RPS 6.35 8.81 7.57 2.64 8.61 5.77 5.00 4.06%
P/EPS 24.46 53.99 116.18 10.05 49.53 92.67 52.96 -12.07%
EY 4.09 1.85 0.86 9.95 2.02 1.08 1.89 13.72%
DY 0.00 0.00 1.14 1.56 0.00 0.00 0.00 -
P/NAPS 1.46 1.50 1.16 0.86 1.47 0.76 0.85 9.43%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 12/05/11 27/05/10 21/05/09 28/05/08 04/05/07 30/05/06 28/04/05 -
Price 3.48 2.41 2.38 3.03 3.58 1.92 2.03 -
P/RPS 6.31 7.12 8.97 2.80 8.37 6.26 4.93 4.19%
P/EPS 24.32 43.66 137.57 10.68 48.18 100.52 52.19 -11.94%
EY 4.11 2.29 0.73 9.36 2.08 0.99 1.92 13.51%
DY 0.00 0.00 0.97 1.47 0.00 0.00 0.00 -
P/NAPS 1.46 1.21 1.37 0.91 1.43 0.83 0.84 9.64%

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