[SOP] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
14-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.16%
YoY- -32.53%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 207,903 122,861 62,325 50,600 40,397 34,589 20,879 46.62%
PBT 62,994 47,708 11,943 9,901 11,134 13,344 6,495 45.98%
Tax -18,544 -9,605 -1,528 -4,968 -3,823 -3,875 -2,856 36.54%
NP 44,450 38,103 10,415 4,933 7,311 9,469 3,639 51.69%
-
NP to SH 40,086 35,766 10,415 4,933 7,311 9,469 3,639 49.11%
-
Tax Rate 29.44% 20.13% 12.79% 50.18% 34.34% 29.04% 43.97% -
Total Cost 163,453 84,758 51,910 45,667 33,086 25,120 17,240 45.43%
-
Net Worth 704,946 407,895 327,647 189,875 214,582 202,296 164,372 27.43%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 25,027 - - - 4,747 - - -
Div Payout % 62.43% - - - 64.94% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 704,946 407,895 327,647 189,875 214,582 202,296 164,372 27.43%
NOSH 417,128 143,121 139,424 94,937 94,948 94,974 95,013 27.93%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 21.38% 31.01% 16.71% 9.75% 18.10% 27.38% 17.43% -
ROE 5.69% 8.77% 3.18% 2.60% 3.41% 4.68% 2.21% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 49.84 85.84 44.70 53.30 42.55 36.42 21.97 14.61%
EPS 9.61 24.99 7.47 5.52 7.70 9.97 3.83 16.55%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.69 2.85 2.35 2.00 2.26 2.13 1.73 -0.38%
Adjusted Per Share Value based on latest NOSH - 94,937
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 23.31 13.78 6.99 5.67 4.53 3.88 2.34 46.63%
EPS 4.49 4.01 1.17 0.55 0.82 1.06 0.41 48.96%
DPS 2.81 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.7904 0.4574 0.3674 0.2129 0.2406 0.2268 0.1843 27.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 2.66 4.02 2.10 2.19 2.22 1.92 0.00 -
P/RPS 5.34 4.68 4.70 4.11 5.22 5.27 0.00 -
P/EPS 27.68 16.09 28.11 42.15 28.83 19.26 0.00 -
EY 3.61 6.22 3.56 2.37 3.47 5.19 0.00 -
DY 2.26 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 1.57 1.41 0.89 1.10 0.98 0.90 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 20/11/06 14/12/05 24/12/04 27/11/03 27/11/02 -
Price 2.06 5.60 2.50 1.52 2.20 2.00 0.00 -
P/RPS 4.13 6.52 5.59 2.85 5.17 5.49 0.00 -
P/EPS 21.44 22.41 33.47 29.25 28.57 20.06 0.00 -
EY 4.67 4.46 2.99 3.42 3.50 4.99 0.00 -
DY 2.91 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 1.22 1.96 1.06 0.76 0.97 0.94 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