[SOP] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
08-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -82.3%
YoY- -30.54%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 630,873 546,638 427,058 228,783 238,484 145,104 101,589 35.55%
PBT 7,989 48,955 29,304 57,310 81,554 35,287 9,360 -2.60%
Tax -2,832 -12,982 -7,501 -14,364 -60,976 -10,715 -2,752 0.47%
NP 5,157 35,973 21,803 42,946 20,578 24,572 6,608 -4.04%
-
NP to SH 5,450 33,684 21,961 42,992 61,894 23,677 6,622 -3.19%
-
Tax Rate 35.45% 26.52% 25.60% 25.06% 74.77% 30.37% 29.40% -
Total Cost 625,716 510,665 405,255 185,837 217,906 120,532 94,981 36.89%
-
Net Worth 1,331,733 1,271,921 647,043 1,360,863 1,033,898 853,573 666,027 12.23%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 8,803 -
Div Payout % - - - - - - 132.95% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,331,733 1,271,921 647,043 1,360,863 1,033,898 853,573 666,027 12.23%
NOSH 439,516 438,593 240,536 470,887 432,593 428,931 382,774 2.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.82% 6.58% 5.11% 18.77% 8.63% 16.93% 6.50% -
ROE 0.41% 2.65% 3.39% 3.16% 5.99% 2.77% 0.99% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 143.54 124.63 177.54 48.59 55.13 33.83 26.54 32.47%
EPS 1.24 7.68 9.13 9.13 12.84 5.52 1.73 -5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
NAPS 3.03 2.90 2.69 2.89 2.39 1.99 1.74 9.68%
Adjusted Per Share Value based on latest NOSH - 470,887
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 70.68 61.24 47.84 25.63 26.72 16.26 11.38 35.56%
EPS 0.61 3.77 2.46 4.82 6.93 2.65 0.74 -3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
NAPS 1.4919 1.4249 0.7249 1.5245 1.1583 0.9562 0.7461 12.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.09 6.60 5.54 6.90 3.50 2.98 2.01 -
P/RPS 3.55 5.30 3.12 14.20 6.35 8.81 7.57 -11.85%
P/EPS 410.48 85.94 60.68 75.58 24.46 53.99 116.18 23.40%
EY 0.24 1.16 1.65 1.32 4.09 1.85 0.86 -19.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 1.68 2.28 2.06 2.39 1.46 1.50 1.16 6.36%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 09/05/14 30/04/13 08/05/12 12/05/11 27/05/10 21/05/09 -
Price 4.46 6.46 5.63 6.66 3.48 2.41 2.38 -
P/RPS 3.11 5.18 3.17 13.71 6.31 7.12 8.97 -16.17%
P/EPS 359.68 84.11 61.66 72.95 24.32 43.66 137.57 17.36%
EY 0.28 1.19 1.62 1.37 4.11 2.29 0.73 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
P/NAPS 1.47 2.23 2.09 2.30 1.46 1.21 1.37 1.18%

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