[SOP] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -49.37%
YoY- 167.36%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 518,084 742,065 904,360 1,096,175 1,035,709 630,873 546,638 -0.88%
PBT 96,309 9,902 37,782 102,581 31,628 7,989 48,955 11.92%
Tax -22,001 -2,274 -9,409 -29,958 -7,645 -2,832 -12,982 9.18%
NP 74,308 7,628 28,373 72,623 23,983 5,157 35,973 12.83%
-
NP to SH 71,202 8,347 26,072 66,925 25,032 5,450 33,684 13.27%
-
Tax Rate 22.84% 22.97% 24.90% 29.20% 24.17% 35.45% 26.52% -
Total Cost 443,776 734,437 875,987 1,023,552 1,011,726 625,716 510,665 -2.31%
-
Net Worth 2,272,197 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 10.14%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 2,272,197 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 10.14%
NOSH 570,911 570,874 570,869 570,199 441,481 439,516 438,593 4.48%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 14.34% 1.03% 3.14% 6.63% 2.32% 0.82% 6.58% -
ROE 3.13% 0.39% 1.22% 3.44% 1.77% 0.41% 2.65% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 90.75 129.99 158.42 192.24 234.60 143.54 124.63 -5.14%
EPS 12.47 1.46 4.57 11.73 5.67 1.24 7.68 8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.77 3.74 3.41 3.21 3.03 2.90 5.41%
Adjusted Per Share Value based on latest NOSH - 570,199
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 58.04 83.13 101.31 122.80 116.03 70.68 61.24 -0.88%
EPS 7.98 0.94 2.92 7.50 2.80 0.61 3.77 13.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5455 2.4111 2.3918 2.1782 1.5876 1.4919 1.4249 10.14%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.39 2.47 3.70 3.64 4.62 5.09 6.60 -
P/RPS 2.63 1.90 2.34 1.89 1.97 3.55 5.30 -11.01%
P/EPS 19.16 168.93 81.01 31.01 81.48 410.48 85.94 -22.11%
EY 5.22 0.59 1.23 3.22 1.23 0.24 1.16 28.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.66 0.99 1.07 1.44 1.68 2.28 -19.93%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 21/05/19 23/05/18 29/05/17 27/04/16 15/05/15 09/05/14 -
Price 2.85 2.37 3.45 3.60 4.38 4.46 6.46 -
P/RPS 3.14 1.82 2.18 1.87 1.87 3.11 5.18 -7.99%
P/EPS 22.85 162.09 75.54 30.67 77.25 359.68 84.11 -19.50%
EY 4.38 0.62 1.32 3.26 1.29 0.28 1.19 24.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.92 1.06 1.36 1.47 2.23 -17.15%

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