[SOP] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -59.61%
YoY- -84.3%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 949,046 626,060 590,200 774,907 1,216,508 953,597 764,582 3.66%
PBT 146,620 51,513 1,401 18,955 91,860 44,621 24,584 34.62%
Tax -38,702 -10,485 -514 -6,218 -20,671 -9,691 -6,127 35.92%
NP 107,918 41,028 887 12,737 71,189 34,930 18,457 34.18%
-
NP to SH 98,320 38,342 1,677 10,530 67,057 33,560 17,073 33.84%
-
Tax Rate 26.40% 20.35% 36.69% 32.80% 22.50% 21.72% 24.92% -
Total Cost 841,128 585,032 589,313 762,170 1,145,319 918,667 746,125 2.01%
-
Net Worth 2,561,099 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 1,350,879 11.23%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 28,543 - - - - -
Div Payout % - - 1,702.07% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,561,099 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 1,350,879 11.23%
NOSH 571,673 570,913 570,874 570,874 570,697 441,578 440,025 4.45%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.37% 6.55% 0.15% 1.64% 5.85% 3.66% 2.41% -
ROE 3.84% 1.66% 0.08% 0.49% 3.34% 2.29% 1.26% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 166.01 109.66 103.39 135.74 213.16 215.95 173.76 -0.75%
EPS 17.20 6.72 0.29 1.85 11.75 7.60 3.88 28.13%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 4.05 3.77 3.76 3.52 3.32 3.07 6.49%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 106.36 70.16 66.14 86.84 136.33 106.87 85.69 3.66%
EPS 11.02 4.30 0.19 1.18 7.52 3.76 1.91 33.88%
DPS 0.00 0.00 3.20 0.00 0.00 0.00 0.00 -
NAPS 2.8702 2.5913 2.412 2.4056 2.2513 1.643 1.5139 11.23%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.45 2.98 2.40 3.15 3.56 4.00 4.66 -
P/RPS 2.08 2.72 2.32 2.32 1.67 1.85 2.68 -4.13%
P/EPS 20.06 44.37 816.99 170.77 30.30 52.63 120.10 -25.76%
EY 4.99 2.25 0.12 0.59 3.30 1.90 0.83 34.80%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.64 0.84 1.01 1.20 1.52 -10.70%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 23/08/19 29/08/18 25/08/17 29/08/16 02/09/15 -
Price 3.76 3.73 2.05 3.01 3.59 3.66 3.80 -
P/RPS 2.26 3.40 1.98 2.22 1.68 1.69 2.19 0.52%
P/EPS 21.86 55.54 697.85 163.18 30.55 48.16 97.94 -22.09%
EY 4.57 1.80 0.14 0.61 3.27 2.08 1.02 28.36%
DY 0.00 0.00 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.54 0.80 1.02 1.10 1.24 -6.27%

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