[SOP] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -70.53%
YoY- 359.3%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 742,065 904,360 1,096,175 1,035,709 630,873 546,638 427,058 9.64%
PBT 9,902 37,782 102,581 31,628 7,989 48,955 29,304 -16.53%
Tax -2,274 -9,409 -29,958 -7,645 -2,832 -12,982 -7,501 -18.03%
NP 7,628 28,373 72,623 23,983 5,157 35,973 21,803 -16.05%
-
NP to SH 8,347 26,072 66,925 25,032 5,450 33,684 21,961 -14.88%
-
Tax Rate 22.97% 24.90% 29.20% 24.17% 35.45% 26.52% 25.60% -
Total Cost 734,437 875,987 1,023,552 1,011,726 625,716 510,665 405,255 10.41%
-
Net Worth 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 647,043 22.16%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 647,043 22.16%
NOSH 570,874 570,869 570,199 441,481 439,516 438,593 240,536 15.48%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.03% 3.14% 6.63% 2.32% 0.82% 6.58% 5.11% -
ROE 0.39% 1.22% 3.44% 1.77% 0.41% 2.65% 3.39% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 129.99 158.42 192.24 234.60 143.54 124.63 177.54 -5.06%
EPS 1.46 4.57 11.73 5.67 1.24 7.68 9.13 -26.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.74 3.41 3.21 3.03 2.90 2.69 5.78%
Adjusted Per Share Value based on latest NOSH - 441,481
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 83.13 101.31 122.80 116.03 70.68 61.24 47.84 9.64%
EPS 0.94 2.92 7.50 2.80 0.61 3.77 2.46 -14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4111 2.3918 2.1782 1.5876 1.4919 1.4249 0.7249 22.16%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.47 3.70 3.64 4.62 5.09 6.60 5.54 -
P/RPS 1.90 2.34 1.89 1.97 3.55 5.30 3.12 -7.93%
P/EPS 168.93 81.01 31.01 81.48 410.48 85.94 60.68 18.59%
EY 0.59 1.23 3.22 1.23 0.24 1.16 1.65 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.99 1.07 1.44 1.68 2.28 2.06 -17.27%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 23/05/18 29/05/17 27/04/16 15/05/15 09/05/14 30/04/13 -
Price 2.37 3.45 3.60 4.38 4.46 6.46 5.63 -
P/RPS 1.82 2.18 1.87 1.87 3.11 5.18 3.17 -8.82%
P/EPS 162.09 75.54 30.67 77.25 359.68 84.11 61.66 17.46%
EY 0.62 1.32 3.26 1.29 0.28 1.19 1.62 -14.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.92 1.06 1.36 1.47 2.23 2.09 -18.10%

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