[SOP] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.99%
YoY- -22.79%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 122,861 62,325 50,600 40,397 34,589 20,879 10,577 50.46%
PBT 47,708 11,943 9,901 11,134 13,344 6,495 4,178 50.03%
Tax -9,605 -1,528 -4,968 -3,823 -3,875 -2,856 17 -
NP 38,103 10,415 4,933 7,311 9,469 3,639 4,195 44.42%
-
NP to SH 35,766 10,415 4,933 7,311 9,469 3,639 4,195 42.90%
-
Tax Rate 20.13% 12.79% 50.18% 34.34% 29.04% 43.97% -0.41% -
Total Cost 84,758 51,910 45,667 33,086 25,120 17,240 6,382 53.85%
-
Net Worth 407,895 327,647 189,875 214,582 202,296 164,372 159,447 16.93%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 4,747 - - - -
Div Payout % - - - 64.94% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 407,895 327,647 189,875 214,582 202,296 164,372 159,447 16.93%
NOSH 143,121 139,424 94,937 94,948 94,974 95,013 94,909 7.08%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 31.01% 16.71% 9.75% 18.10% 27.38% 17.43% 39.66% -
ROE 8.77% 3.18% 2.60% 3.41% 4.68% 2.21% 2.63% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 85.84 44.70 53.30 42.55 36.42 21.97 11.14 40.51%
EPS 24.99 7.47 5.52 7.70 9.97 3.83 4.42 33.45%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.85 2.35 2.00 2.26 2.13 1.73 1.68 9.20%
Adjusted Per Share Value based on latest NOSH - 94,948
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.78 6.99 5.67 4.53 3.88 2.34 1.19 50.38%
EPS 4.01 1.17 0.55 0.82 1.06 0.41 0.47 42.92%
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.4574 0.3674 0.2129 0.2406 0.2268 0.1843 0.1788 16.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 4.02 2.10 2.19 2.22 1.92 0.00 0.00 -
P/RPS 4.68 4.70 4.11 5.22 5.27 0.00 0.00 -
P/EPS 16.09 28.11 42.15 28.83 19.26 0.00 0.00 -
EY 6.22 3.56 2.37 3.47 5.19 0.00 0.00 -
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 1.41 0.89 1.10 0.98 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 20/11/06 14/12/05 24/12/04 27/11/03 27/11/02 27/11/01 -
Price 5.60 2.50 1.52 2.20 2.00 0.00 0.00 -
P/RPS 6.52 5.59 2.85 5.17 5.49 0.00 0.00 -
P/EPS 22.41 33.47 29.25 28.57 20.06 0.00 0.00 -
EY 4.46 2.99 3.42 3.50 4.99 0.00 0.00 -
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 1.96 1.06 0.76 0.97 0.94 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