[SOP] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.36%
YoY- 129.59%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 288,185 157,464 157,786 188,128 87,971 46,478 41,824 37.92%
PBT 113,158 44,179 44,575 66,523 26,242 10,257 7,005 58.95%
Tax -35,367 -11,326 -7,394 -17,471 -4,812 -2,493 -2,967 51.11%
NP 77,791 32,853 37,181 49,052 21,430 7,764 4,038 63.69%
-
NP to SH 77,936 29,689 34,750 44,151 19,230 8,128 4,038 63.74%
-
Tax Rate 31.25% 25.64% 16.59% 26.26% 18.34% 24.31% 42.36% -
Total Cost 210,394 124,611 120,605 139,076 66,541 38,714 37,786 33.11%
-
Net Worth 1,100,001 883,805 683,543 625,080 377,477 323,127 233,728 29.43%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,992 9,653 - - - 3,558 - -
Div Payout % 16.67% 32.51% - - - 43.78% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,100,001 883,805 683,543 625,080 377,477 323,127 233,728 29.43%
NOSH 433,071 429,031 381,868 188,277 142,444 142,346 95,011 28.75%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 26.99% 20.86% 23.56% 26.07% 24.36% 16.70% 9.65% -
ROE 7.09% 3.36% 5.08% 7.06% 5.09% 2.52% 1.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 66.54 36.70 41.32 99.92 61.76 32.65 44.02 7.12%
EPS 15.92 6.92 9.10 23.45 13.50 5.71 4.25 24.60%
DPS 3.00 2.25 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.54 2.06 1.79 3.32 2.65 2.27 2.46 0.53%
Adjusted Per Share Value based on latest NOSH - 188,277
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 32.28 17.64 17.68 21.08 9.86 5.21 4.69 37.89%
EPS 8.73 3.33 3.89 4.95 2.15 0.91 0.45 63.88%
DPS 1.46 1.08 0.00 0.00 0.00 0.40 0.00 -
NAPS 1.2323 0.9901 0.7658 0.7003 0.4229 0.362 0.2618 29.44%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.76 2.65 2.30 3.12 3.78 1.89 2.06 -
P/RPS 5.65 7.22 5.57 3.12 6.12 5.79 4.68 3.18%
P/EPS 20.89 38.29 25.27 13.30 28.00 33.10 48.47 -13.08%
EY 4.79 2.61 3.96 7.52 3.57 3.02 2.06 15.09%
DY 0.80 0.85 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 1.48 1.29 1.28 0.94 1.43 0.83 0.84 9.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 27/08/10 26/08/09 13/08/08 16/08/07 20/11/06 26/08/05 -
Price 4.19 2.72 2.80 5.35 3.80 2.50 2.03 -
P/RPS 6.30 7.41 6.78 5.35 6.15 7.66 4.61 5.34%
P/EPS 23.28 39.31 30.77 22.81 28.15 43.78 47.76 -11.28%
EY 4.30 2.54 3.25 4.38 3.55 2.28 2.09 12.77%
DY 0.72 0.83 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 1.65 1.32 1.56 1.61 1.43 1.10 0.83 12.12%

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