[SOP] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -95.28%
YoY- -83.82%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 904,360 1,096,175 1,035,709 630,873 546,638 427,058 228,783 25.73%
PBT 37,782 102,581 31,628 7,989 48,955 29,304 57,310 -6.70%
Tax -9,409 -29,958 -7,645 -2,832 -12,982 -7,501 -14,364 -6.80%
NP 28,373 72,623 23,983 5,157 35,973 21,803 42,946 -6.67%
-
NP to SH 26,072 66,925 25,032 5,450 33,684 21,961 42,992 -7.99%
-
Tax Rate 24.90% 29.20% 24.17% 35.45% 26.52% 25.60% 25.06% -
Total Cost 875,987 1,023,552 1,011,726 625,716 510,665 405,255 185,837 29.47%
-
Net Worth 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 647,043 1,360,863 7.79%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 647,043 1,360,863 7.79%
NOSH 570,869 570,199 441,481 439,516 438,593 240,536 470,887 3.25%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.14% 6.63% 2.32% 0.82% 6.58% 5.11% 18.77% -
ROE 1.22% 3.44% 1.77% 0.41% 2.65% 3.39% 3.16% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 158.42 192.24 234.60 143.54 124.63 177.54 48.59 21.76%
EPS 4.57 11.73 5.67 1.24 7.68 9.13 9.13 -10.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.41 3.21 3.03 2.90 2.69 2.89 4.38%
Adjusted Per Share Value based on latest NOSH - 439,516
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 101.31 122.80 116.03 70.68 61.24 47.84 25.63 25.72%
EPS 2.92 7.50 2.80 0.61 3.77 2.46 4.82 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3918 2.1782 1.5876 1.4919 1.4249 0.7249 1.5245 7.79%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.70 3.64 4.62 5.09 6.60 5.54 6.90 -
P/RPS 2.34 1.89 1.97 3.55 5.30 3.12 14.20 -25.94%
P/EPS 81.01 31.01 81.48 410.48 85.94 60.68 75.58 1.16%
EY 1.23 3.22 1.23 0.24 1.16 1.65 1.32 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.07 1.44 1.68 2.28 2.06 2.39 -13.65%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 29/05/17 27/04/16 15/05/15 09/05/14 30/04/13 08/05/12 -
Price 3.45 3.60 4.38 4.46 6.46 5.63 6.66 -
P/RPS 2.18 1.87 1.87 3.11 5.18 3.17 13.71 -26.38%
P/EPS 75.54 30.67 77.25 359.68 84.11 61.66 72.95 0.58%
EY 1.32 3.26 1.29 0.28 1.19 1.62 1.37 -0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 1.36 1.47 2.23 2.09 2.30 -14.15%

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