[SOP] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 68.39%
YoY- -67.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,301,510 794,884 716,312 870,342 1,214,809 1,134,731 886,306 6.60%
PBT 175,435 106,918 43,247 30,712 81,249 61,364 28,533 35.31%
Tax -43,347 -29,925 -10,643 -11,454 -21,908 -18,515 -8,517 31.12%
NP 132,088 76,993 32,604 19,258 59,341 42,849 20,016 36.91%
-
NP to SH 125,489 73,836 30,909 17,731 54,363 37,491 18,342 37.74%
-
Tax Rate 24.71% 27.99% 24.61% 37.29% 26.96% 30.17% 29.85% -
Total Cost 1,169,422 717,891 683,708 851,084 1,155,468 1,091,882 866,290 5.12%
-
Net Worth 2,612,555 2,357,994 2,152,195 2,135,069 2,044,322 1,481,071 1,345,959 11.67%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 22,867 - - - - - - -
Div Payout % 18.22% - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,612,555 2,357,994 2,152,195 2,135,069 2,044,322 1,481,071 1,345,959 11.67%
NOSH 571,675 570,943 570,874 570,874 571,039 442,110 439,856 4.46%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.15% 9.69% 4.55% 2.21% 4.88% 3.78% 2.26% -
ROE 4.80% 3.13% 1.44% 0.83% 2.66% 2.53% 1.36% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 227.67 139.22 125.48 152.46 212.74 256.66 201.50 2.05%
EPS 21.95 12.93 5.41 3.11 9.52 8.48 4.17 31.85%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.13 3.77 3.74 3.58 3.35 3.06 6.90%
Adjusted Per Share Value based on latest NOSH - 570,874
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 146.00 89.17 80.36 97.63 136.28 127.29 99.42 6.60%
EPS 14.08 8.28 3.47 1.99 6.10 4.21 2.06 37.71%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9307 2.6452 2.4143 2.3951 2.2933 1.6614 1.5099 11.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.59 3.56 2.08 2.78 4.00 3.75 4.75 -
P/RPS 1.58 2.56 1.66 1.82 1.88 1.46 2.36 -6.46%
P/EPS 16.35 27.53 38.42 89.51 42.02 44.22 113.91 -27.61%
EY 6.11 3.63 2.60 1.12 2.38 2.26 0.88 38.08%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.55 0.74 1.12 1.12 1.55 -10.61%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 26/11/20 28/11/19 28/11/18 29/11/17 30/11/16 27/11/15 -
Price 3.53 3.96 3.08 2.45 4.16 3.74 4.65 -
P/RPS 1.55 2.84 2.45 1.61 1.96 1.46 2.31 -6.42%
P/EPS 16.08 30.62 56.89 78.88 43.70 44.10 111.51 -27.56%
EY 6.22 3.27 1.76 1.27 2.29 2.27 0.90 37.97%
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.96 0.82 0.66 1.16 1.12 1.52 -10.70%

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