[SOP] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -79.91%
YoY- -84.07%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,399,466 949,046 626,060 590,200 774,907 1,216,508 953,597 6.59%
PBT 209,305 146,620 51,513 1,401 18,955 91,860 44,621 29.36%
Tax -46,151 -38,702 -10,485 -514 -6,218 -20,671 -9,691 29.69%
NP 163,154 107,918 41,028 887 12,737 71,189 34,930 29.27%
-
NP to SH 154,460 98,320 38,342 1,677 10,530 67,057 33,560 28.95%
-
Tax Rate 22.05% 26.40% 20.35% 36.69% 32.80% 22.50% 21.72% -
Total Cost 1,236,312 841,128 585,032 589,313 762,170 1,145,319 918,667 5.07%
-
Net Worth 3,207,155 2,561,099 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 13.92%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 35,340 - - 28,543 - - - -
Div Payout % 22.88% - - 1,702.07% - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 3,207,155 2,561,099 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 13.92%
NOSH 584,512 571,673 570,913 570,874 570,874 570,697 441,578 4.78%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.66% 11.37% 6.55% 0.15% 1.64% 5.85% 3.66% -
ROE 4.82% 3.84% 1.66% 0.08% 0.49% 3.34% 2.29% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 158.40 166.01 109.66 103.39 135.74 213.16 215.95 -5.03%
EPS 17.48 17.20 6.72 0.29 1.85 11.75 7.60 14.88%
DPS 4.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.63 4.48 4.05 3.77 3.76 3.52 3.32 1.49%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 156.99 106.46 70.23 66.21 86.93 136.47 106.97 6.59%
EPS 17.33 11.03 4.30 0.19 1.18 7.52 3.76 28.98%
DPS 3.96 0.00 0.00 3.20 0.00 0.00 0.00 -
NAPS 3.5978 2.873 2.5938 2.4143 2.4079 2.2535 1.6446 13.92%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.01 3.45 2.98 2.40 3.15 3.56 4.00 -
P/RPS 2.53 2.08 2.72 2.32 2.32 1.67 1.85 5.35%
P/EPS 22.94 20.06 44.37 816.99 170.77 30.30 52.63 -12.91%
EY 4.36 4.99 2.25 0.12 0.59 3.30 1.90 14.84%
DY 1.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.10 0.77 0.74 0.64 0.84 1.01 1.20 -1.43%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 26/08/21 26/08/20 23/08/19 29/08/18 25/08/17 29/08/16 -
Price 2.75 3.76 3.73 2.05 3.01 3.59 3.66 -
P/RPS 1.74 2.26 3.40 1.98 2.22 1.68 1.69 0.48%
P/EPS 15.73 21.86 55.54 697.85 163.18 30.55 48.16 -17.00%
EY 6.36 4.57 1.80 0.14 0.61 3.27 2.08 20.46%
DY 1.45 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.92 0.54 0.80 1.02 1.10 -5.97%

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