[SOP] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 34.07%
YoY- 96.57%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 590,200 774,907 1,216,508 953,597 764,582 655,345 313,990 11.08%
PBT 1,401 18,955 91,860 44,621 24,584 48,412 4,653 -18.12%
Tax -514 -6,218 -20,671 -9,691 -6,127 -13,281 -2,946 -25.23%
NP 887 12,737 71,189 34,930 18,457 35,131 1,707 -10.33%
-
NP to SH 1,677 10,530 67,057 33,560 17,073 32,901 1,155 6.40%
-
Tax Rate 36.69% 32.80% 22.50% 21.72% 24.92% 27.43% 63.31% -
Total Cost 589,313 762,170 1,145,319 918,667 746,125 620,214 312,283 11.15%
-
Net Worth 2,152,195 2,146,486 2,008,856 1,466,042 1,350,879 1,294,106 1,190,538 10.36%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 28,543 - - - - - - -
Div Payout % 1,702.07% - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,152,195 2,146,486 2,008,856 1,466,042 1,350,879 1,294,106 1,190,538 10.36%
NOSH 570,874 570,874 570,697 441,578 440,025 438,680 444,230 4.26%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.15% 1.64% 5.85% 3.66% 2.41% 5.36% 0.54% -
ROE 0.08% 0.49% 3.34% 2.29% 1.26% 2.54% 0.10% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 103.39 135.74 213.16 215.95 173.76 149.39 70.68 6.54%
EPS 0.29 1.85 11.75 7.60 3.88 7.50 0.26 1.83%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.76 3.52 3.32 3.07 2.95 2.68 5.84%
Adjusted Per Share Value based on latest NOSH - 441,578
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 66.12 86.81 136.28 106.83 85.65 73.42 35.18 11.08%
EPS 0.19 1.18 7.51 3.76 1.91 3.69 0.13 6.52%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4111 2.4047 2.2505 1.6424 1.5134 1.4498 1.3337 10.36%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.40 3.15 3.56 4.00 4.66 6.94 5.60 -
P/RPS 2.32 2.32 1.67 1.85 2.68 4.65 7.92 -18.49%
P/EPS 816.99 170.77 30.30 52.63 120.10 92.53 2,153.85 -14.91%
EY 0.12 0.59 3.30 1.90 0.83 1.08 0.05 15.70%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.84 1.01 1.20 1.52 2.35 2.09 -17.89%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 29/08/18 25/08/17 29/08/16 02/09/15 26/08/14 27/08/13 -
Price 2.05 3.01 3.59 3.66 3.80 6.00 5.52 -
P/RPS 1.98 2.22 1.68 1.69 2.19 4.02 7.81 -20.43%
P/EPS 697.85 163.18 30.55 48.16 97.94 80.00 2,123.08 -16.91%
EY 0.14 0.61 3.27 2.08 1.02 1.25 0.05 18.71%
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.80 1.02 1.10 1.24 2.03 2.06 -19.99%

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