[SOP] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 357.16%
YoY- 2564.43%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 46,478 41,824 40,435 21,388 11,470 6,545 8,993 31.47%
PBT 10,257 7,005 11,086 24,062 1,760 -715 2,679 25.06%
Tax -2,493 -2,967 -3,140 -2,187 -939 715 -600 26.77%
NP 7,764 4,038 7,946 21,875 821 0 2,079 24.54%
-
NP to SH 8,128 4,038 7,946 21,875 821 -1,026 2,079 25.49%
-
Tax Rate 24.31% 42.36% 28.32% 9.09% 53.35% - 22.40% -
Total Cost 38,714 37,786 32,489 -487 10,649 6,545 6,914 33.23%
-
Net Worth 323,127 233,728 211,703 194,634 161,336 155,799 16,038,677 -47.82%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,558 - - - - - - -
Div Payout % 43.78% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 323,127 233,728 211,703 194,634 161,336 155,799 16,038,677 -47.82%
NOSH 142,346 95,011 94,934 94,943 95,465 94,999 94,931 6.98%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.70% 9.65% 19.65% 102.28% 7.16% 0.00% 23.12% -
ROE 2.52% 1.73% 3.75% 11.24% 0.51% -0.66% 0.01% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.65 44.02 42.59 22.53 12.01 6.89 9.47 22.89%
EPS 5.71 4.25 8.37 23.04 0.86 -1.08 2.19 17.30%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.46 2.23 2.05 1.69 1.64 168.95 -51.22%
Adjusted Per Share Value based on latest NOSH - 94,943
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.21 4.69 4.53 2.40 1.29 0.73 1.01 31.43%
EPS 0.91 0.45 0.89 2.45 0.09 -0.12 0.23 25.74%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3623 0.2621 0.2374 0.2182 0.1809 0.1747 17.9836 -47.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.89 2.06 2.31 1.95 0.00 0.00 0.00 -
P/RPS 5.79 4.68 5.42 8.66 0.00 0.00 0.00 -
P/EPS 33.10 48.47 27.60 8.46 0.00 0.00 0.00 -
EY 3.02 2.06 3.62 11.82 0.00 0.00 0.00 -
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 1.04 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 20/11/06 26/08/05 26/07/04 27/08/03 28/08/02 14/09/01 15/08/00 -
Price 2.50 2.03 2.30 1.93 0.00 0.00 0.00 -
P/RPS 7.66 4.61 5.40 8.57 0.00 0.00 0.00 -
P/EPS 43.78 47.76 27.48 8.38 0.00 0.00 0.00 -
EY 2.28 2.09 3.64 11.94 0.00 0.00 0.00 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.83 1.03 0.94 0.00 0.00 0.00 -

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