[SOP] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -95.29%
YoY- -84.8%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 228,783 238,484 145,104 101,589 165,965 60,875 43,781 31.69%
PBT 57,310 81,554 35,287 9,360 63,297 13,778 4,341 53.67%
Tax -14,364 -60,976 -10,715 -2,752 -16,237 -2,716 -2,284 35.82%
NP 42,946 20,578 24,572 6,608 47,060 11,062 2,057 65.86%
-
NP to SH 42,992 61,894 23,677 6,622 43,560 10,580 2,727 58.28%
-
Tax Rate 25.06% 74.77% 30.37% 29.40% 25.65% 19.71% 52.61% -
Total Cost 185,837 217,906 120,532 94,981 118,905 49,813 41,724 28.24%
-
Net Worth 1,360,863 1,033,898 853,573 666,027 509,940 357,413 331,237 26.52%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 8,803 6,819 - - -
Div Payout % - - - 132.95% 15.66% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,360,863 1,033,898 853,573 666,027 509,940 357,413 331,237 26.52%
NOSH 470,887 432,593 428,931 382,774 153,596 142,395 142,774 21.98%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.77% 8.63% 16.93% 6.50% 28.36% 18.17% 4.70% -
ROE 3.16% 5.99% 2.77% 0.99% 8.54% 2.96% 0.82% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 48.59 55.13 33.83 26.54 108.05 42.75 30.66 7.96%
EPS 9.13 12.84 5.52 1.73 28.36 7.43 1.91 29.75%
DPS 0.00 0.00 0.00 2.30 4.44 0.00 0.00 -
NAPS 2.89 2.39 1.99 1.74 3.32 2.51 2.32 3.72%
Adjusted Per Share Value based on latest NOSH - 382,774
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.63 26.72 16.26 11.38 18.59 6.82 4.90 31.71%
EPS 4.82 6.93 2.65 0.74 4.88 1.19 0.31 57.91%
DPS 0.00 0.00 0.00 0.99 0.76 0.00 0.00 -
NAPS 1.5245 1.1583 0.9562 0.7461 0.5713 0.4004 0.3711 26.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.90 3.50 2.98 2.01 2.85 3.68 1.77 -
P/RPS 14.20 6.35 8.81 7.57 2.64 8.61 5.77 16.17%
P/EPS 75.58 24.46 53.99 116.18 10.05 49.53 92.67 -3.33%
EY 1.32 4.09 1.85 0.86 9.95 2.02 1.08 3.39%
DY 0.00 0.00 0.00 1.14 1.56 0.00 0.00 -
P/NAPS 2.39 1.46 1.50 1.16 0.86 1.47 0.76 21.01%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 08/05/12 12/05/11 27/05/10 21/05/09 28/05/08 04/05/07 30/05/06 -
Price 6.66 3.48 2.41 2.38 3.03 3.58 1.92 -
P/RPS 13.71 6.31 7.12 8.97 2.80 8.37 6.26 13.94%
P/EPS 72.95 24.32 43.66 137.57 10.68 48.18 100.52 -5.19%
EY 1.37 4.11 2.29 0.73 9.36 2.08 0.99 5.55%
DY 0.00 0.00 0.00 0.97 1.47 0.00 0.00 -
P/NAPS 2.30 1.46 1.21 1.37 0.91 1.43 0.83 18.49%

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