[SOP] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3234.03%
YoY- -18.68%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,134,731 886,306 787,044 471,913 420,780 326,055 213,000 32.12%
PBT 61,364 28,533 50,534 58,951 61,118 103,433 73,159 -2.88%
Tax -18,515 -8,517 -10,738 -16,304 -13,920 -21,514 -18,526 -0.00%
NP 42,849 20,016 39,796 42,647 47,198 81,919 54,633 -3.96%
-
NP to SH 37,491 18,342 37,042 38,508 47,351 81,911 49,405 -4.49%
-
Tax Rate 30.17% 29.85% 21.25% 27.66% 22.78% 20.80% 25.32% -
Total Cost 1,091,882 866,290 747,248 429,266 373,582 244,136 158,367 37.91%
-
Net Worth 1,481,071 1,345,959 1,313,826 1,200,363 1,480,321 1,166,950 927,857 8.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,481,071 1,345,959 1,313,826 1,200,363 1,480,321 1,166,950 927,857 8.09%
NOSH 442,110 439,856 439,406 438,088 482,189 433,810 429,563 0.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.78% 2.26% 5.06% 9.04% 11.22% 25.12% 25.65% -
ROE 2.53% 1.36% 2.82% 3.21% 3.20% 7.02% 5.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 256.66 201.50 179.12 107.72 87.26 75.16 49.59 31.48%
EPS 8.48 4.17 8.43 8.79 9.82 17.24 11.46 -4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.06 2.99 2.74 3.07 2.69 2.16 7.58%
Adjusted Per Share Value based on latest NOSH - 438,088
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 127.12 99.29 88.17 52.87 47.14 36.53 23.86 32.12%
EPS 4.20 2.05 4.15 4.31 5.30 9.18 5.53 -4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6592 1.5078 1.4719 1.3447 1.6584 1.3073 1.0395 8.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.75 4.75 5.94 5.62 6.55 4.00 2.81 -
P/RPS 1.46 2.36 3.32 5.22 7.51 5.32 5.67 -20.22%
P/EPS 44.22 113.91 70.46 63.94 66.70 21.18 24.43 10.38%
EY 2.26 0.88 1.42 1.56 1.50 4.72 4.09 -9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.55 1.99 2.05 2.13 1.49 1.30 -2.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 21/11/14 29/11/13 01/03/13 29/11/11 24/11/10 -
Price 3.74 4.65 5.90 6.10 5.10 4.75 3.23 -
P/RPS 1.46 2.31 3.29 5.66 5.84 6.32 6.51 -22.03%
P/EPS 44.10 111.51 69.99 69.40 51.93 25.16 28.08 7.80%
EY 2.27 0.90 1.43 1.44 1.93 3.98 3.56 -7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.52 1.97 2.23 1.66 1.77 1.50 -4.74%

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