[SOP] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.29%
YoY- 257.55%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 427,058 228,783 238,484 145,104 101,589 165,965 60,875 38.31%
PBT 29,304 57,310 81,554 35,287 9,360 63,297 13,778 13.38%
Tax -7,501 -14,364 -60,976 -10,715 -2,752 -16,237 -2,716 18.43%
NP 21,803 42,946 20,578 24,572 6,608 47,060 11,062 11.96%
-
NP to SH 21,961 42,992 61,894 23,677 6,622 43,560 10,580 12.93%
-
Tax Rate 25.60% 25.06% 74.77% 30.37% 29.40% 25.65% 19.71% -
Total Cost 405,255 185,837 217,906 120,532 94,981 118,905 49,813 41.77%
-
Net Worth 647,043 1,360,863 1,033,898 853,573 666,027 509,940 357,413 10.38%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 8,803 6,819 - -
Div Payout % - - - - 132.95% 15.66% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 647,043 1,360,863 1,033,898 853,573 666,027 509,940 357,413 10.38%
NOSH 240,536 470,887 432,593 428,931 382,774 153,596 142,395 9.12%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.11% 18.77% 8.63% 16.93% 6.50% 28.36% 18.17% -
ROE 3.39% 3.16% 5.99% 2.77% 0.99% 8.54% 2.96% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 177.54 48.59 55.13 33.83 26.54 108.05 42.75 26.75%
EPS 9.13 9.13 12.84 5.52 1.73 28.36 7.43 3.49%
DPS 0.00 0.00 0.00 0.00 2.30 4.44 0.00 -
NAPS 2.69 2.89 2.39 1.99 1.74 3.32 2.51 1.15%
Adjusted Per Share Value based on latest NOSH - 428,931
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 47.84 25.63 26.72 16.26 11.38 18.59 6.82 38.31%
EPS 2.46 4.82 6.93 2.65 0.74 4.88 1.19 12.85%
DPS 0.00 0.00 0.00 0.00 0.99 0.76 0.00 -
NAPS 0.7249 1.5245 1.1583 0.9562 0.7461 0.5713 0.4004 10.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.54 6.90 3.50 2.98 2.01 2.85 3.68 -
P/RPS 3.12 14.20 6.35 8.81 7.57 2.64 8.61 -15.55%
P/EPS 60.68 75.58 24.46 53.99 116.18 10.05 49.53 3.43%
EY 1.65 1.32 4.09 1.85 0.86 9.95 2.02 -3.31%
DY 0.00 0.00 0.00 0.00 1.14 1.56 0.00 -
P/NAPS 2.06 2.39 1.46 1.50 1.16 0.86 1.47 5.77%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/04/13 08/05/12 12/05/11 27/05/10 21/05/09 28/05/08 04/05/07 -
Price 5.63 6.66 3.48 2.41 2.38 3.03 3.58 -
P/RPS 3.17 13.71 6.31 7.12 8.97 2.80 8.37 -14.92%
P/EPS 61.66 72.95 24.32 43.66 137.57 10.68 48.18 4.19%
EY 1.62 1.37 4.11 2.29 0.73 9.36 2.08 -4.07%
DY 0.00 0.00 0.00 0.00 0.97 1.47 0.00 -
P/NAPS 2.09 2.30 1.46 1.21 1.37 0.91 1.43 6.52%

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