[SOP] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -89.1%
YoY- -61.04%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 788,322 518,084 742,065 904,360 1,096,175 1,035,709 630,873 3.77%
PBT 113,033 96,309 9,902 37,782 102,581 31,628 7,989 55.45%
Tax -26,423 -22,001 -2,274 -9,409 -29,958 -7,645 -2,832 45.04%
NP 86,610 74,308 7,628 28,373 72,623 23,983 5,157 59.95%
-
NP to SH 79,057 71,202 8,347 26,072 66,925 25,032 5,450 56.10%
-
Tax Rate 23.38% 22.84% 22.97% 24.90% 29.20% 24.17% 35.45% -
Total Cost 701,712 443,776 734,437 875,987 1,023,552 1,011,726 625,716 1.92%
-
Net Worth 2,456,525 2,272,197 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 10.73%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,456,525 2,272,197 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 10.73%
NOSH 571,418 570,911 570,874 570,869 570,199 441,481 439,516 4.46%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.99% 14.34% 1.03% 3.14% 6.63% 2.32% 0.82% -
ROE 3.22% 3.13% 0.39% 1.22% 3.44% 1.77% 0.41% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 137.99 90.75 129.99 158.42 192.24 234.60 143.54 -0.65%
EPS 13.84 12.47 1.46 4.57 11.73 5.67 1.24 49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.30 3.98 3.77 3.74 3.41 3.21 3.03 6.00%
Adjusted Per Share Value based on latest NOSH - 570,869
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 88.35 58.06 83.16 101.35 122.85 116.07 70.70 3.78%
EPS 8.86 7.98 0.94 2.92 7.50 2.81 0.61 56.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.753 2.5465 2.412 2.3927 2.1791 1.5882 1.4925 10.73%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.98 2.39 2.47 3.70 3.64 4.62 5.09 -
P/RPS 2.88 2.63 1.90 2.34 1.89 1.97 3.55 -3.42%
P/EPS 28.76 19.16 168.93 81.01 31.01 81.48 410.48 -35.76%
EY 3.48 5.22 0.59 1.23 3.22 1.23 0.24 56.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 0.66 0.99 1.07 1.44 1.68 -9.37%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 22/05/20 21/05/19 23/05/18 29/05/17 27/04/16 15/05/15 -
Price 4.05 2.85 2.37 3.45 3.60 4.38 4.46 -
P/RPS 2.93 3.14 1.82 2.18 1.87 1.87 3.11 -0.98%
P/EPS 29.27 22.85 162.09 75.54 30.67 77.25 359.68 -34.14%
EY 3.42 4.38 0.62 1.32 3.26 1.29 0.28 51.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.72 0.63 0.92 1.06 1.36 1.47 -7.17%

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