[SOP] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
01-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -13.94%
YoY- -42.19%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 886,306 787,044 471,913 420,780 326,055 213,000 140,907 35.84%
PBT 28,533 50,534 58,951 61,118 103,433 73,159 33,999 -2.87%
Tax -8,517 -10,738 -16,304 -13,920 -21,514 -18,526 -6,936 3.47%
NP 20,016 39,796 42,647 47,198 81,919 54,633 27,063 -4.90%
-
NP to SH 18,342 37,042 38,508 47,351 81,911 49,405 24,856 -4.93%
-
Tax Rate 29.85% 21.25% 27.66% 22.78% 20.80% 25.32% 20.40% -
Total Cost 866,290 747,248 429,266 373,582 244,136 158,367 113,844 40.22%
-
Net Worth 1,345,959 1,313,826 1,200,363 1,480,321 1,166,950 927,857 708,530 11.28%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 11,489 -
Div Payout % - - - - - - 46.22% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,345,959 1,313,826 1,200,363 1,480,321 1,166,950 927,857 708,530 11.28%
NOSH 439,856 439,406 438,088 482,189 433,810 429,563 382,989 2.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.26% 5.06% 9.04% 11.22% 25.12% 25.65% 19.21% -
ROE 1.36% 2.82% 3.21% 3.20% 7.02% 5.32% 3.51% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 201.50 179.12 107.72 87.26 75.16 49.59 36.79 32.75%
EPS 4.17 8.43 8.79 9.82 17.24 11.46 6.49 -7.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.06 2.99 2.74 3.07 2.69 2.16 1.85 8.74%
Adjusted Per Share Value based on latest NOSH - 482,189
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 99.29 88.17 52.87 47.14 36.53 23.86 15.79 35.83%
EPS 2.05 4.15 4.31 5.30 9.18 5.53 2.78 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
NAPS 1.5078 1.4719 1.3447 1.6584 1.3073 1.0395 0.7938 11.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.75 5.94 5.62 6.55 4.00 2.81 2.77 -
P/RPS 2.36 3.32 5.22 7.51 5.32 5.67 7.53 -17.57%
P/EPS 113.91 70.46 63.94 66.70 21.18 24.43 42.68 17.76%
EY 0.88 1.42 1.56 1.50 4.72 4.09 2.34 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 1.55 1.99 2.05 2.13 1.49 1.30 1.50 0.54%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 21/11/14 29/11/13 01/03/13 29/11/11 24/11/10 26/11/09 -
Price 4.65 5.90 6.10 5.10 4.75 3.23 2.56 -
P/RPS 2.31 3.29 5.66 5.84 6.32 6.51 6.96 -16.78%
P/EPS 111.51 69.99 69.40 51.93 25.16 28.08 39.45 18.89%
EY 0.90 1.43 1.44 1.93 3.98 3.56 2.54 -15.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
P/NAPS 1.52 1.97 2.23 1.66 1.77 1.50 1.38 1.62%

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