[SOP] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 5.1%
YoY- 65.79%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 787,044 471,913 420,780 326,055 213,000 140,907 207,903 24.82%
PBT 50,534 58,951 61,118 103,433 73,159 33,999 62,994 -3.60%
Tax -10,738 -16,304 -13,920 -21,514 -18,526 -6,936 -18,544 -8.69%
NP 39,796 42,647 47,198 81,919 54,633 27,063 44,450 -1.82%
-
NP to SH 37,042 38,508 47,351 81,911 49,405 24,856 40,086 -1.30%
-
Tax Rate 21.25% 27.66% 22.78% 20.80% 25.32% 20.40% 29.44% -
Total Cost 747,248 429,266 373,582 244,136 158,367 113,844 163,453 28.81%
-
Net Worth 1,313,826 1,200,363 1,480,321 1,166,950 927,857 708,530 704,946 10.92%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - 11,489 25,027 -
Div Payout % - - - - - 46.22% 62.43% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,313,826 1,200,363 1,480,321 1,166,950 927,857 708,530 704,946 10.92%
NOSH 439,406 438,088 482,189 433,810 429,563 382,989 417,128 0.87%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.06% 9.04% 11.22% 25.12% 25.65% 19.21% 21.38% -
ROE 2.82% 3.21% 3.20% 7.02% 5.32% 3.51% 5.69% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 179.12 107.72 87.26 75.16 49.59 36.79 49.84 23.75%
EPS 8.43 8.79 9.82 17.24 11.46 6.49 9.61 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
NAPS 2.99 2.74 3.07 2.69 2.16 1.85 1.69 9.97%
Adjusted Per Share Value based on latest NOSH - 433,810
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 88.25 52.92 47.18 36.56 23.88 15.80 23.31 24.82%
EPS 4.15 4.32 5.31 9.18 5.54 2.79 4.49 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 1.29 2.81 -
NAPS 1.4732 1.346 1.6599 1.3085 1.0404 0.7945 0.7905 10.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.94 5.62 6.55 4.00 2.81 2.77 2.66 -
P/RPS 3.32 5.22 7.51 5.32 5.67 7.53 5.34 -7.61%
P/EPS 70.46 63.94 66.70 21.18 24.43 42.68 27.68 16.84%
EY 1.42 1.56 1.50 4.72 4.09 2.34 3.61 -14.39%
DY 0.00 0.00 0.00 0.00 0.00 1.08 2.26 -
P/NAPS 1.99 2.05 2.13 1.49 1.30 1.50 1.57 4.02%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 29/11/13 01/03/13 29/11/11 24/11/10 26/11/09 28/11/08 -
Price 5.90 6.10 5.10 4.75 3.23 2.56 2.06 -
P/RPS 3.29 5.66 5.84 6.32 6.51 6.96 4.13 -3.71%
P/EPS 69.99 69.40 51.93 25.16 28.08 39.45 21.44 21.78%
EY 1.43 1.44 1.93 3.98 3.56 2.54 4.67 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 1.17 2.91 -
P/NAPS 1.97 2.23 1.66 1.77 1.50 1.38 1.22 8.31%

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