[SOP] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 24.6%
YoY- 9.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 133,022 121,524 167,775 68,898 53,396 53,599 31,305 27.23%
PBT 46,725 15,746 63,642 12,548 9,134 15,171 9,093 31.33%
Tax -11,040 -2,422 -17,065 698 2,704 -3,310 -2,178 31.03%
NP 35,685 13,324 46,577 13,246 11,838 11,861 6,915 31.42%
-
NP to SH 33,641 12,766 43,699 12,977 11,838 11,861 6,915 30.13%
-
Tax Rate 23.63% 15.38% 26.81% -5.56% -29.60% 21.82% 23.95% -
Total Cost 97,337 108,200 121,198 55,652 41,558 41,738 24,390 25.91%
-
Net Worth 826,434 426,946 450,387 347,572 189,851 226,014 204,486 26.18%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 826,434 426,946 450,387 347,572 189,851 226,014 204,486 26.18%
NOSH 428,204 426,946 142,527 142,447 94,925 94,963 98,785 27.66%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 26.83% 10.96% 27.76% 19.23% 22.17% 22.13% 22.09% -
ROE 4.07% 2.99% 9.70% 3.73% 6.24% 5.25% 3.38% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 31.07 28.46 117.71 48.37 56.25 56.44 31.69 -0.32%
EPS 7.85 2.99 30.66 9.11 12.47 12.49 7.00 1.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.00 3.16 2.44 2.00 2.38 2.07 -1.15%
Adjusted Per Share Value based on latest NOSH - 142,447
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.91 13.62 18.80 7.72 5.98 6.01 3.51 27.23%
EPS 3.77 1.43 4.90 1.45 1.33 1.33 0.77 30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9262 0.4785 0.5048 0.3895 0.2128 0.2533 0.2292 26.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.83 1.95 3.05 2.98 1.56 2.23 2.03 -
P/RPS 9.11 6.85 2.59 6.16 2.77 3.95 6.41 6.02%
P/EPS 36.02 65.22 9.95 32.71 12.51 17.85 29.00 3.67%
EY 2.78 1.53 10.05 3.06 7.99 5.60 3.45 -3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.95 0.97 1.22 0.78 0.94 0.98 6.98%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 03/03/08 27/02/07 28/02/06 26/04/05 24/05/04 -
Price 2.70 2.15 2.97 3.76 1.87 2.04 2.31 -
P/RPS 8.69 7.55 2.52 7.77 3.32 3.61 7.29 2.96%
P/EPS 34.37 71.90 9.69 41.27 15.00 16.33 33.00 0.67%
EY 2.91 1.39 10.32 2.42 6.67 6.12 3.03 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.15 0.94 1.54 0.94 0.86 1.12 3.78%

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