[SOP] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 62.23%
YoY- 71.53%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 167,775 68,898 53,396 53,599 31,305 20,455 12,703 53.71%
PBT 63,642 12,548 9,134 15,171 9,093 6,885 1,106 96.42%
Tax -17,065 698 2,704 -3,310 -2,178 460 -1,106 57.74%
NP 46,577 13,246 11,838 11,861 6,915 7,345 0 -
-
NP to SH 43,699 12,977 11,838 11,861 6,915 7,345 -151 -
-
Tax Rate 26.81% -5.56% -29.60% 21.82% 23.95% -6.68% 100.00% -
Total Cost 121,198 55,652 41,558 41,738 24,390 13,110 12,703 45.60%
-
Net Worth 450,387 347,572 189,851 226,014 204,486 95,017 156,662 19.23%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 450,387 347,572 189,851 226,014 204,486 95,017 156,662 19.23%
NOSH 142,527 142,447 94,925 94,963 98,785 95,017 94,375 7.10%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 27.76% 19.23% 22.17% 22.13% 22.09% 35.91% 0.00% -
ROE 9.70% 3.73% 6.24% 5.25% 3.38% 7.73% -0.10% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 117.71 48.37 56.25 56.44 31.69 21.53 13.46 43.51%
EPS 30.66 9.11 12.47 12.49 7.00 7.73 0.16 140.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.44 2.00 2.38 2.07 1.00 1.66 11.32%
Adjusted Per Share Value based on latest NOSH - 94,963
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 18.80 7.72 5.98 6.00 3.51 2.29 1.42 53.77%
EPS 4.90 1.45 1.33 1.33 0.77 0.82 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5046 0.3894 0.2127 0.2532 0.2291 0.1064 0.1755 19.23%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 3.05 2.98 1.56 2.23 2.03 0.00 0.00 -
P/RPS 2.59 6.16 2.77 3.95 6.41 0.00 0.00 -
P/EPS 9.95 32.71 12.51 17.85 29.00 0.00 0.00 -
EY 10.05 3.06 7.99 5.60 3.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.22 0.78 0.94 0.98 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 03/03/08 27/02/07 28/02/06 26/04/05 24/05/04 26/02/03 23/04/02 -
Price 2.97 3.76 1.87 2.04 2.31 1.90 0.00 -
P/RPS 2.52 7.77 3.32 3.61 7.29 8.83 0.00 -
P/EPS 9.69 41.27 15.00 16.33 33.00 24.58 0.00 -
EY 10.32 2.42 6.67 6.12 3.03 4.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.54 0.94 0.86 1.12 1.90 0.00 -

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