[SOP] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -9.21%
YoY- 12.08%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 326,055 213,000 140,907 207,903 122,861 62,325 50,600 36.39%
PBT 103,433 73,159 33,999 62,994 47,708 11,943 9,901 47.82%
Tax -21,514 -18,526 -6,936 -18,544 -9,605 -1,528 -4,968 27.65%
NP 81,919 54,633 27,063 44,450 38,103 10,415 4,933 59.69%
-
NP to SH 81,911 49,405 24,856 40,086 35,766 10,415 4,933 59.69%
-
Tax Rate 20.80% 25.32% 20.40% 29.44% 20.13% 12.79% 50.18% -
Total Cost 244,136 158,367 113,844 163,453 84,758 51,910 45,667 32.21%
-
Net Worth 1,166,950 927,857 708,530 704,946 407,895 327,647 189,875 35.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 11,489 25,027 - - - -
Div Payout % - - 46.22% 62.43% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,166,950 927,857 708,530 704,946 407,895 327,647 189,875 35.32%
NOSH 433,810 429,563 382,989 417,128 143,121 139,424 94,937 28.80%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 25.12% 25.65% 19.21% 21.38% 31.01% 16.71% 9.75% -
ROE 7.02% 5.32% 3.51% 5.69% 8.77% 3.18% 2.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 75.16 49.59 36.79 49.84 85.84 44.70 53.30 5.89%
EPS 17.24 11.46 6.49 9.61 24.99 7.47 5.52 20.89%
DPS 0.00 0.00 3.00 6.00 0.00 0.00 0.00 -
NAPS 2.69 2.16 1.85 1.69 2.85 2.35 2.00 5.06%
Adjusted Per Share Value based on latest NOSH - 417,128
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 36.56 23.88 15.80 23.31 13.78 6.99 5.67 36.40%
EPS 9.18 5.54 2.79 4.49 4.01 1.17 0.55 59.82%
DPS 0.00 0.00 1.29 2.81 0.00 0.00 0.00 -
NAPS 1.3085 1.0404 0.7944 0.7904 0.4574 0.3674 0.2129 35.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.00 2.81 2.77 2.66 4.02 2.10 2.19 -
P/RPS 5.32 5.67 7.53 5.34 4.68 4.70 4.11 4.39%
P/EPS 21.18 24.43 42.68 27.68 16.09 28.11 42.15 -10.83%
EY 4.72 4.09 2.34 3.61 6.22 3.56 2.37 12.16%
DY 0.00 0.00 1.08 2.26 0.00 0.00 0.00 -
P/NAPS 1.49 1.30 1.50 1.57 1.41 0.89 1.10 5.18%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 24/11/10 26/11/09 28/11/08 28/11/07 20/11/06 14/12/05 -
Price 4.75 3.23 2.56 2.06 5.60 2.50 1.52 -
P/RPS 6.32 6.51 6.96 4.13 6.52 5.59 2.85 14.18%
P/EPS 25.16 28.08 39.45 21.44 22.41 33.47 29.25 -2.47%
EY 3.98 3.56 2.54 4.67 4.46 2.99 3.42 2.55%
DY 0.00 0.00 1.17 2.91 0.00 0.00 0.00 -
P/NAPS 1.77 1.50 1.38 1.22 1.96 1.06 0.76 15.12%

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