[SOP] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[SOP] SARAWAK OIL PALMS BHD

Announcement Date

27-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 25.39%

YoY- -14.56%

Quarter Report

SOPB_BMSB_2nd_quarter_2010.pdf

Latest QR

Upcoming QR

SOP's Result

SOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	313,990	281,602	288,185	157,464	157,786	188,128	87,971	23.59%
YoY %	11.50%	-2.28%	83.02%	-0.20%	-16.13%	113.85%	-	-
Horiz. %	356.92%	320.11%	327.59%	179.00%	179.36%	213.85%	100.00%	-
PBT	4,653	73,369	113,158	44,179	44,575	66,523	26,242	-25.02%
YoY %	-93.66%	-35.16%	156.14%	-0.89%	-32.99%	153.50%	-	-
Horiz. %	17.73%	279.59%	431.21%	168.35%	169.86%	253.50%	100.00%	-
Tax	-2,946	-18,504	-35,367	-11,326	-7,394	-17,471	-4,812	-7.84%
YoY %	84.08%	47.68%	-212.26%	-53.18%	57.68%	-263.07%	-	-
Horiz. %	61.22%	384.54%	734.98%	235.37%	153.66%	363.07%	100.00%	-
NP	1,707	54,865	77,791	32,853	37,181	49,052	21,430	-34.38%
YoY %	-96.89%	-29.47%	136.79%	-11.64%	-24.20%	128.89%	-	-
Horiz. %	7.97%	256.02%	363.00%	153.30%	173.50%	228.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,155	55,021	77,936	29,689	34,750	44,151	19,230	-37.39%
YoY %	-97.90%	-29.40%	162.51%	-14.56%	-21.29%	129.59%	-	-
Horiz. %	6.01%	286.12%	405.28%	154.39%	180.71%	229.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	63.31%	25.22%	31.25%	25.64%	16.59%	26.26%	18.34%	-
YoY %	151.03%	-19.30%	21.88%	54.55%	-36.82%	43.18%	-	-
Horiz. %	345.20%	137.51%	170.39%	139.80%	90.46%	143.18%	100.00%	-
Total Cost	312,283	226,737	210,394	124,611	120,605	139,076	66,541	29.36%
YoY %	37.73%	7.77%	68.84%	3.32%	-13.28%	109.01%	-	-
Horiz. %	469.31%	340.75%	316.19%	187.27%	181.25%	209.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,190,538	1,391,707	1,100,001	883,805	683,543	625,080	377,477	21.07%
YoY %	-14.45%	26.52%	24.46%	29.30%	9.35%	65.59%	-	-
Horiz. %	315.39%	368.69%	291.41%	234.13%	181.08%	165.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	13,870	12,992	9,653	-	-	-	-
YoY %	-	6.76%	34.59%	0.00%	-	-	-	-
Horiz. %	-	143.69%	134.59%	100.00%	-	-	-	-
Div Payout %	-	25.21%	16.67%	32.51%	-	-	-	-
YoY %	-	51.23%	-48.72%	0.00%	-	-	-	-
Horiz. %	-	77.55%	51.28%	100.00%	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,190,538	1,391,707	1,100,001	883,805	683,543	625,080	377,477	21.07%
YoY %	-14.45%	26.52%	24.46%	29.30%	9.35%	65.59%	-	-
Horiz. %	315.39%	368.69%	291.41%	234.13%	181.08%	165.59%	100.00%	-
NOSH	444,230	462,361	433,071	429,031	381,868	188,277	142,444	20.85%
YoY %	-3.92%	6.76%	0.94%	12.35%	102.82%	32.18%	-	-
Horiz. %	311.86%	324.59%	304.03%	301.19%	268.08%	132.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	0.54%	19.48%	26.99%	20.86%	23.56%	26.07%	24.36%	-
YoY %	-97.23%	-27.83%	29.39%	-11.46%	-9.63%	7.02%	-	-
Horiz. %	2.22%	79.97%	110.80%	85.63%	96.72%	107.02%	100.00%	-
ROE	0.10%	3.95%	7.09%	3.36%	5.08%	7.06%	5.09%	-
YoY %	-97.47%	-44.29%	111.01%	-33.86%	-28.05%	38.70%	-	-
Horiz. %	1.96%	77.60%	139.29%	66.01%	99.80%	138.70%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	70.68	60.91	66.54	36.70	41.32	99.92	61.76	2.27%
YoY %	16.04%	-8.46%	81.31%	-11.18%	-58.65%	61.79%	-	-
Horiz. %	114.44%	98.62%	107.74%	59.42%	66.90%	161.79%	100.00%	-
EPS	0.26	11.90	15.92	6.92	9.10	23.45	13.50	-48.19%
YoY %	-97.82%	-25.25%	130.06%	-23.96%	-61.19%	73.70%	-	-
Horiz. %	1.93%	88.15%	117.93%	51.26%	67.41%	173.70%	100.00%	-
DPS	0.00	3.00	3.00	2.25	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	133.33%	133.33%	100.00%	-	-	-	-
NAPS	2.68	3.01	2.54	2.06	1.79	3.32	2.65	0.18%
YoY %	-10.96%	18.50%	23.30%	15.08%	-46.08%	25.28%	-	-
Horiz. %	101.13%	113.58%	95.85%	77.74%	67.55%	125.28%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 429,031
RPS	35.19	31.56	32.30	17.65	17.68	21.08	9.86	23.59%
YoY %	11.50%	-2.29%	83.00%	-0.17%	-16.13%	113.79%	-	-
Horiz. %	356.90%	320.08%	327.59%	179.01%	179.31%	213.79%	100.00%	-
EPS	0.13	6.17	8.73	3.33	3.89	4.95	2.16	-37.37%
YoY %	-97.89%	-29.32%	162.16%	-14.40%	-21.41%	129.17%	-	-
Horiz. %	6.02%	285.65%	404.17%	154.17%	180.09%	229.17%	100.00%	-
DPS	0.00	1.55	1.46	1.08	0.00	0.00	0.00	-
YoY %	0.00%	6.16%	35.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	143.52%	135.19%	100.00%	-	-	-	-
NAPS	1.3342	1.5597	1.2328	0.9905	0.7661	0.7005	0.423	21.07%
YoY %	-14.46%	26.52%	24.46%	29.29%	9.36%	65.60%	-	-
Horiz. %	315.41%	368.72%	291.44%	234.16%	181.11%	165.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	5.60	6.29	3.76	2.65	2.30	3.12	3.78	-
P/RPS	7.92	10.33	5.65	7.22	5.57	3.12	6.12	4.38%
YoY %	-23.33%	82.83%	-21.75%	29.62%	78.53%	-49.02%	-	-
Horiz. %	129.41%	168.79%	92.32%	117.97%	91.01%	50.98%	100.00%	-
P/EPS	2,153.85	52.86	20.89	38.29	25.27	13.30	28.00	106.08%
YoY %	3,974.63%	153.04%	-45.44%	51.52%	90.00%	-52.50%	-	-
Horiz. %	7,692.32%	188.79%	74.61%	136.75%	90.25%	47.50%	100.00%	-
EY	0.05	1.89	4.79	2.61	3.96	7.52	3.57	-50.87%
YoY %	-97.35%	-60.54%	83.52%	-34.09%	-47.34%	110.64%	-	-
Horiz. %	1.40%	52.94%	134.17%	73.11%	110.92%	210.64%	100.00%	-
DY	0.00	0.48	0.80	0.85	0.00	0.00	0.00	-
YoY %	0.00%	-40.00%	-5.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	56.47%	94.12%	100.00%	-	-	-	-
P/NAPS	2.09	2.09	1.48	1.29	1.28	0.94	1.43	6.52%
YoY %	0.00%	41.22%	14.73%	0.78%	36.17%	-34.27%	-	-
Horiz. %	146.15%	146.15%	103.50%	90.21%	89.51%	65.73%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	04/09/12	26/08/11	27/08/10	26/08/09	13/08/08	16/08/07	-
Price	5.52	6.81	4.19	2.72	2.80	5.35	3.80	-
P/RPS	7.81	11.18	6.30	7.41	6.78	5.35	6.15	4.05%
YoY %	-30.14%	77.46%	-14.98%	9.29%	26.73%	-13.01%	-	-
Horiz. %	126.99%	181.79%	102.44%	120.49%	110.24%	86.99%	100.00%	-
P/EPS	2,123.08	57.23	23.28	39.31	30.77	22.81	28.15	105.41%
YoY %	3,609.73%	145.83%	-40.78%	27.75%	34.90%	-18.97%	-	-
Horiz. %	7,542.02%	203.30%	82.70%	139.64%	109.31%	81.03%	100.00%	-
EY	0.05	1.75	4.30	2.54	3.25	4.38	3.55	-50.82%
YoY %	-97.14%	-59.30%	69.29%	-21.85%	-25.80%	23.38%	-	-
Horiz. %	1.41%	49.30%	121.13%	71.55%	91.55%	123.38%	100.00%	-
DY	0.00	0.44	0.72	0.83	0.00	0.00	0.00	-
YoY %	0.00%	-38.89%	-13.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	53.01%	86.75%	100.00%	-	-	-	-
P/NAPS	2.06	2.26	1.65	1.32	1.56	1.61	1.43	6.26%
YoY %	-8.85%	36.97%	25.00%	-15.38%	-3.11%	12.59%	-	-
Horiz. %	144.06%	158.04%	115.38%	92.31%	109.09%	112.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos