[SOP] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 198.06%
YoY- 101.29%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 157,786 188,128 87,971 46,478 41,824 40,435 21,388 39.48%
PBT 44,575 66,523 26,242 10,257 7,005 11,086 24,062 10.81%
Tax -7,394 -17,471 -4,812 -2,493 -2,967 -3,140 -2,187 22.48%
NP 37,181 49,052 21,430 7,764 4,038 7,946 21,875 9.23%
-
NP to SH 34,750 44,151 19,230 8,128 4,038 7,946 21,875 8.01%
-
Tax Rate 16.59% 26.26% 18.34% 24.31% 42.36% 28.32% 9.09% -
Total Cost 120,605 139,076 66,541 38,714 37,786 32,489 -487 -
-
Net Worth 683,543 625,080 377,477 323,127 233,728 211,703 194,634 23.26%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 3,558 - - - -
Div Payout % - - - 43.78% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 683,543 625,080 377,477 323,127 233,728 211,703 194,634 23.26%
NOSH 381,868 188,277 142,444 142,346 95,011 94,934 94,943 26.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 23.56% 26.07% 24.36% 16.70% 9.65% 19.65% 102.28% -
ROE 5.08% 7.06% 5.09% 2.52% 1.73% 3.75% 11.24% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 41.32 99.92 61.76 32.65 44.02 42.59 22.53 10.62%
EPS 9.10 23.45 13.50 5.71 4.25 8.37 23.04 -14.33%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.79 3.32 2.65 2.27 2.46 2.23 2.05 -2.23%
Adjusted Per Share Value based on latest NOSH - 142,346
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.68 21.08 9.86 5.21 4.69 4.53 2.40 39.44%
EPS 3.89 4.95 2.16 0.91 0.45 0.89 2.45 8.00%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.7661 0.7005 0.423 0.3621 0.2619 0.2373 0.2181 23.26%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.30 3.12 3.78 1.89 2.06 2.31 1.95 -
P/RPS 5.57 3.12 6.12 5.79 4.68 5.42 8.66 -7.08%
P/EPS 25.27 13.30 28.00 33.10 48.47 27.60 8.46 19.98%
EY 3.96 7.52 3.57 3.02 2.06 3.62 11.82 -16.64%
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 1.28 0.94 1.43 0.83 0.84 1.04 0.95 5.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 13/08/08 16/08/07 20/11/06 26/08/05 26/07/04 27/08/03 -
Price 2.80 5.35 3.80 2.50 2.03 2.30 1.93 -
P/RPS 6.78 5.35 6.15 7.66 4.61 5.40 8.57 -3.82%
P/EPS 30.77 22.81 28.15 43.78 47.76 27.48 8.38 24.18%
EY 3.25 4.38 3.55 2.28 2.09 3.64 11.94 -19.48%
DY 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.61 1.43 1.10 0.83 1.03 0.94 8.80%

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