[SOP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -94.74%
YoY- -97.9%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 953,597 764,582 655,345 313,990 281,602 288,185 157,464 34.97%
PBT 44,621 24,584 48,412 4,653 73,369 113,158 44,179 0.16%
Tax -9,691 -6,127 -13,281 -2,946 -18,504 -35,367 -11,326 -2.56%
NP 34,930 18,457 35,131 1,707 54,865 77,791 32,853 1.02%
-
NP to SH 33,560 17,073 32,901 1,155 55,021 77,936 29,689 2.06%
-
Tax Rate 21.72% 24.92% 27.43% 63.31% 25.22% 31.25% 25.64% -
Total Cost 918,667 746,125 620,214 312,283 226,737 210,394 124,611 39.46%
-
Net Worth 1,466,042 1,350,879 1,294,106 1,190,538 1,391,707 1,100,001 883,805 8.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 13,870 12,992 9,653 -
Div Payout % - - - - 25.21% 16.67% 32.51% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,466,042 1,350,879 1,294,106 1,190,538 1,391,707 1,100,001 883,805 8.79%
NOSH 441,578 440,025 438,680 444,230 462,361 433,071 429,031 0.48%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.66% 2.41% 5.36% 0.54% 19.48% 26.99% 20.86% -
ROE 2.29% 1.26% 2.54% 0.10% 3.95% 7.09% 3.36% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 215.95 173.76 149.39 70.68 60.91 66.54 36.70 34.32%
EPS 7.60 3.88 7.50 0.26 11.90 15.92 6.92 1.57%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 2.25 -
NAPS 3.32 3.07 2.95 2.68 3.01 2.54 2.06 8.27%
Adjusted Per Share Value based on latest NOSH - 444,230
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 106.83 85.65 73.42 35.18 31.55 32.28 17.64 34.97%
EPS 3.76 1.91 3.69 0.13 6.16 8.73 3.33 2.04%
DPS 0.00 0.00 0.00 0.00 1.55 1.46 1.08 -
NAPS 1.6424 1.5134 1.4498 1.3337 1.5591 1.2323 0.9901 8.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.00 4.66 6.94 5.60 6.29 3.76 2.65 -
P/RPS 1.85 2.68 4.65 7.92 10.33 5.65 7.22 -20.28%
P/EPS 52.63 120.10 92.53 2,153.85 52.86 20.89 38.29 5.43%
EY 1.90 0.83 1.08 0.05 1.89 4.79 2.61 -5.14%
DY 0.00 0.00 0.00 0.00 0.48 0.80 0.85 -
P/NAPS 1.20 1.52 2.35 2.09 2.09 1.48 1.29 -1.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 02/09/15 26/08/14 27/08/13 04/09/12 26/08/11 27/08/10 -
Price 3.66 3.80 6.00 5.52 6.81 4.19 2.72 -
P/RPS 1.69 2.19 4.02 7.81 11.18 6.30 7.41 -21.81%
P/EPS 48.16 97.94 80.00 2,123.08 57.23 23.28 39.31 3.43%
EY 2.08 1.02 1.25 0.05 1.75 4.30 2.54 -3.27%
DY 0.00 0.00 0.00 0.00 0.44 0.72 0.83 -
P/NAPS 1.10 1.24 2.03 2.06 2.26 1.65 1.32 -2.99%

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