[SOP] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -56.71%
YoY- 160.21%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 62,325 50,600 40,397 34,589 20,879 10,577 10,376 34.80%
PBT 11,943 9,901 11,134 13,344 6,495 4,178 2,274 31.82%
Tax -1,528 -4,968 -3,823 -3,875 -2,856 17 -627 15.99%
NP 10,415 4,933 7,311 9,469 3,639 4,195 1,647 35.96%
-
NP to SH 10,415 4,933 7,311 9,469 3,639 4,195 1,647 35.96%
-
Tax Rate 12.79% 50.18% 34.34% 29.04% 43.97% -0.41% 27.57% -
Total Cost 51,910 45,667 33,086 25,120 17,240 6,382 8,729 34.58%
-
Net Worth 327,647 189,875 214,582 202,296 164,372 159,447 16,253,890 -47.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 4,747 - - - - -
Div Payout % - - 64.94% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 327,647 189,875 214,582 202,296 164,372 159,447 16,253,890 -47.81%
NOSH 139,424 94,937 94,948 94,974 95,013 94,909 95,202 6.56%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.71% 9.75% 18.10% 27.38% 17.43% 39.66% 15.87% -
ROE 3.18% 2.60% 3.41% 4.68% 2.21% 2.63% 0.01% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 44.70 53.30 42.55 36.42 21.97 11.14 10.90 26.50%
EPS 7.47 5.52 7.70 9.97 3.83 4.42 1.73 27.59%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.00 2.26 2.13 1.73 1.68 170.73 -51.02%
Adjusted Per Share Value based on latest NOSH - 94,974
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.98 5.67 4.53 3.88 2.34 1.19 1.16 34.84%
EPS 1.17 0.55 0.82 1.06 0.41 0.47 0.18 36.59%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.3672 0.2128 0.2405 0.2267 0.1842 0.1787 18.2158 -47.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 2.10 2.19 2.22 1.92 0.00 0.00 0.00 -
P/RPS 4.70 4.11 5.22 5.27 0.00 0.00 0.00 -
P/EPS 28.11 42.15 28.83 19.26 0.00 0.00 0.00 -
EY 3.56 2.37 3.47 5.19 0.00 0.00 0.00 -
DY 0.00 0.00 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.10 0.98 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 14/12/05 24/12/04 27/11/03 27/11/02 27/11/01 16/11/00 -
Price 2.50 1.52 2.20 2.00 0.00 0.00 0.00 -
P/RPS 5.59 2.85 5.17 5.49 0.00 0.00 0.00 -
P/EPS 33.47 29.25 28.57 20.06 0.00 0.00 0.00 -
EY 2.99 3.42 3.50 4.99 0.00 0.00 0.00 -
DY 0.00 0.00 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.76 0.97 0.94 0.00 0.00 0.00 -

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
Post a Comment