[SOP] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 139.98%
YoY- -0.19%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 121,524 167,775 68,898 53,396 53,599 31,305 20,455 34.54%
PBT 15,746 63,642 12,548 9,134 15,171 9,093 6,885 14.76%
Tax -2,422 -17,065 698 2,704 -3,310 -2,178 460 -
NP 13,324 46,577 13,246 11,838 11,861 6,915 7,345 10.42%
-
NP to SH 12,766 43,699 12,977 11,838 11,861 6,915 7,345 9.64%
-
Tax Rate 15.38% 26.81% -5.56% -29.60% 21.82% 23.95% -6.68% -
Total Cost 108,200 121,198 55,652 41,558 41,738 24,390 13,110 42.11%
-
Net Worth 426,946 450,387 347,572 189,851 226,014 204,486 95,017 28.42%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 426,946 450,387 347,572 189,851 226,014 204,486 95,017 28.42%
NOSH 426,946 142,527 142,447 94,925 94,963 98,785 95,017 28.42%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.96% 27.76% 19.23% 22.17% 22.13% 22.09% 35.91% -
ROE 2.99% 9.70% 3.73% 6.24% 5.25% 3.38% 7.73% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 28.46 117.71 48.37 56.25 56.44 31.69 21.53 4.75%
EPS 2.99 30.66 9.11 12.47 12.49 7.00 7.73 -14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 3.16 2.44 2.00 2.38 2.07 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 94,925
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.61 18.80 7.72 5.98 6.00 3.51 2.29 34.55%
EPS 1.43 4.90 1.45 1.33 1.33 0.77 0.82 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4783 0.5046 0.3894 0.2127 0.2532 0.2291 0.1064 28.43%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.95 3.05 2.98 1.56 2.23 2.03 0.00 -
P/RPS 6.85 2.59 6.16 2.77 3.95 6.41 0.00 -
P/EPS 65.22 9.95 32.71 12.51 17.85 29.00 0.00 -
EY 1.53 10.05 3.06 7.99 5.60 3.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.97 1.22 0.78 0.94 0.98 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 03/03/08 27/02/07 28/02/06 26/04/05 24/05/04 26/02/03 -
Price 2.15 2.97 3.76 1.87 2.04 2.31 1.90 -
P/RPS 7.55 2.52 7.77 3.32 3.61 7.29 8.83 -2.57%
P/EPS 71.90 9.69 41.27 15.00 16.33 33.00 24.58 19.56%
EY 1.39 10.32 2.42 6.67 6.12 3.03 4.07 -16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.94 1.54 0.94 0.86 1.12 1.90 2.07%

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