[SOP] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -68.15%
YoY- -70.79%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 313,568 212,590 133,022 121,524 167,775 68,898 53,396 34.30%
PBT 64,631 69,510 46,725 15,746 63,642 12,548 9,134 38.53%
Tax -17,617 -17,286 -11,040 -2,422 -17,065 698 2,704 -
NP 47,014 52,224 35,685 13,324 46,577 13,246 11,838 25.82%
-
NP to SH 43,322 48,743 33,641 12,766 43,699 12,977 11,838 24.12%
-
Tax Rate 27.26% 24.87% 23.63% 15.38% 26.81% -5.56% -29.60% -
Total Cost 266,554 160,366 97,337 108,200 121,198 55,652 41,558 36.28%
-
Net Worth 1,211,106 972,522 826,434 426,946 450,387 347,572 189,851 36.16%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 21,704 - - - - - - -
Div Payout % 50.10% - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,211,106 972,522 826,434 426,946 450,387 347,572 189,851 36.16%
NOSH 434,088 430,319 428,204 426,946 142,527 142,447 94,925 28.81%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.99% 24.57% 26.83% 10.96% 27.76% 19.23% 22.17% -
ROE 3.58% 5.01% 4.07% 2.99% 9.70% 3.73% 6.24% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 72.24 49.40 31.07 28.46 117.71 48.37 56.25 4.25%
EPS 9.98 10.43 7.85 2.99 30.66 9.11 12.47 -3.64%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.26 1.93 1.00 3.16 2.44 2.00 5.70%
Adjusted Per Share Value based on latest NOSH - 426,946
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 35.14 23.83 14.91 13.62 18.80 7.72 5.98 34.31%
EPS 4.86 5.46 3.77 1.43 4.90 1.45 1.33 24.09%
DPS 2.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3573 1.0899 0.9262 0.4785 0.5048 0.3895 0.2128 36.16%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.59 3.87 2.83 1.95 3.05 2.98 1.56 -
P/RPS 7.74 7.83 9.11 6.85 2.59 6.16 2.77 18.67%
P/EPS 56.01 34.17 36.02 65.22 9.95 32.71 12.51 28.36%
EY 1.79 2.93 2.78 1.53 10.05 3.06 7.99 -22.05%
DY 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.71 1.47 1.95 0.97 1.22 0.78 16.98%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 25/02/10 27/02/09 03/03/08 27/02/07 28/02/06 -
Price 6.25 3.68 2.70 2.15 2.97 3.76 1.87 -
P/RPS 8.65 7.45 8.69 7.55 2.52 7.77 3.32 17.29%
P/EPS 62.63 32.49 34.37 71.90 9.69 41.27 15.00 26.88%
EY 1.60 3.08 2.91 1.39 10.32 2.42 6.67 -21.16%
DY 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.63 1.40 2.15 0.94 1.54 0.94 15.56%

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