[SOP] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -86.38%
YoY- -67.98%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,434,576 788,322 518,084 742,065 904,360 1,096,175 1,035,709 5.57%
PBT 268,605 113,033 96,309 9,902 37,782 102,581 31,628 42.81%
Tax -62,868 -26,423 -22,001 -2,274 -9,409 -29,958 -7,645 42.04%
NP 205,737 86,610 74,308 7,628 28,373 72,623 23,983 43.05%
-
NP to SH 194,991 79,057 71,202 8,347 26,072 66,925 25,032 40.77%
-
Tax Rate 23.41% 23.38% 22.84% 22.97% 24.90% 29.20% 24.17% -
Total Cost 1,228,839 701,712 443,776 734,437 875,987 1,023,552 1,011,726 3.29%
-
Net Worth 2,997,316 2,456,525 2,272,197 2,152,195 2,134,979 1,944,380 1,417,155 13.29%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 2,997,316 2,456,525 2,272,197 2,152,195 2,134,979 1,944,380 1,417,155 13.29%
NOSH 572,799 571,418 570,911 570,874 570,869 570,199 441,481 4.43%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.34% 10.99% 14.34% 1.03% 3.14% 6.63% 2.32% -
ROE 6.51% 3.22% 3.13% 0.39% 1.22% 3.44% 1.77% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 250.80 137.99 90.75 129.99 158.42 192.24 234.60 1.11%
EPS 34.09 13.84 12.47 1.46 4.57 11.73 5.67 34.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.24 4.30 3.98 3.77 3.74 3.41 3.21 8.50%
Adjusted Per Share Value based on latest NOSH - 570,874
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 160.71 88.31 58.04 83.13 101.31 122.80 116.03 5.57%
EPS 21.84 8.86 7.98 0.94 2.92 7.50 2.80 40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3578 2.752 2.5455 2.4111 2.3918 2.1782 1.5876 13.29%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 5.40 3.98 2.39 2.47 3.70 3.64 4.62 -
P/RPS 2.15 2.88 2.63 1.90 2.34 1.89 1.97 1.46%
P/EPS 15.84 28.76 19.16 168.93 81.01 31.01 81.48 -23.87%
EY 6.31 3.48 5.22 0.59 1.23 3.22 1.23 31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 0.60 0.66 0.99 1.07 1.44 -5.42%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 23/05/22 24/05/21 22/05/20 21/05/19 23/05/18 29/05/17 27/04/16 -
Price 6.00 4.05 2.85 2.37 3.45 3.60 4.38 -
P/RPS 2.39 2.93 3.14 1.82 2.18 1.87 1.87 4.17%
P/EPS 17.60 29.27 22.85 162.09 75.54 30.67 77.25 -21.83%
EY 5.68 3.42 4.38 0.62 1.32 3.26 1.29 28.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.94 0.72 0.63 0.92 1.06 1.36 -2.75%

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