[SOP] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -59.15%
YoY- 161.41%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 546,638 427,058 228,783 238,484 145,104 101,589 165,965 21.96%
PBT 48,955 29,304 57,310 81,554 35,287 9,360 63,297 -4.19%
Tax -12,982 -7,501 -14,364 -60,976 -10,715 -2,752 -16,237 -3.65%
NP 35,973 21,803 42,946 20,578 24,572 6,608 47,060 -4.37%
-
NP to SH 33,684 21,961 42,992 61,894 23,677 6,622 43,560 -4.19%
-
Tax Rate 26.52% 25.60% 25.06% 74.77% 30.37% 29.40% 25.65% -
Total Cost 510,665 405,255 185,837 217,906 120,532 94,981 118,905 27.47%
-
Net Worth 1,271,921 647,043 1,360,863 1,033,898 853,573 666,027 509,940 16.44%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 8,803 6,819 -
Div Payout % - - - - - 132.95% 15.66% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,271,921 647,043 1,360,863 1,033,898 853,573 666,027 509,940 16.44%
NOSH 438,593 240,536 470,887 432,593 428,931 382,774 153,596 19.10%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.58% 5.11% 18.77% 8.63% 16.93% 6.50% 28.36% -
ROE 2.65% 3.39% 3.16% 5.99% 2.77% 0.99% 8.54% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 124.63 177.54 48.59 55.13 33.83 26.54 108.05 2.40%
EPS 7.68 9.13 9.13 12.84 5.52 1.73 28.36 -19.55%
DPS 0.00 0.00 0.00 0.00 0.00 2.30 4.44 -
NAPS 2.90 2.69 2.89 2.39 1.99 1.74 3.32 -2.22%
Adjusted Per Share Value based on latest NOSH - 432,593
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 61.29 47.89 25.65 26.74 16.27 11.39 18.61 21.96%
EPS 3.78 2.46 4.82 6.94 2.65 0.74 4.88 -4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.99 0.76 -
NAPS 1.4262 0.7255 1.5259 1.1593 0.9571 0.7468 0.5718 16.44%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.60 5.54 6.90 3.50 2.98 2.01 2.85 -
P/RPS 5.30 3.12 14.20 6.35 8.81 7.57 2.64 12.31%
P/EPS 85.94 60.68 75.58 24.46 53.99 116.18 10.05 42.97%
EY 1.16 1.65 1.32 4.09 1.85 0.86 9.95 -30.09%
DY 0.00 0.00 0.00 0.00 0.00 1.14 1.56 -
P/NAPS 2.28 2.06 2.39 1.46 1.50 1.16 0.86 17.63%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 09/05/14 30/04/13 08/05/12 12/05/11 27/05/10 21/05/09 28/05/08 -
Price 6.46 5.63 6.66 3.48 2.41 2.38 3.03 -
P/RPS 5.18 3.17 13.71 6.31 7.12 8.97 2.80 10.79%
P/EPS 84.11 61.66 72.95 24.32 43.66 137.57 10.68 41.02%
EY 1.19 1.62 1.37 4.11 2.29 0.73 9.36 -29.07%
DY 0.00 0.00 0.00 0.00 0.00 0.97 1.47 -
P/NAPS 2.23 2.09 2.30 1.46 1.21 1.37 0.91 16.10%

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