[SOP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 35.34%
YoY- 163.52%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 383,778 313,568 212,590 133,022 121,524 167,775 68,898 33.10%
PBT 22,138 64,631 69,510 46,725 15,746 63,642 12,548 9.91%
Tax -3,545 -17,617 -17,286 -11,040 -2,422 -17,065 698 -
NP 18,593 47,014 52,224 35,685 13,324 46,577 13,246 5.80%
-
NP to SH 22,299 43,322 48,743 33,641 12,766 43,699 12,977 9.43%
-
Tax Rate 16.01% 27.26% 24.87% 23.63% 15.38% 26.81% -5.56% -
Total Cost 365,185 266,554 160,366 97,337 108,200 121,198 55,652 36.78%
-
Net Worth 1,353,557 1,211,106 972,522 826,434 426,946 450,387 347,572 25.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 21,704 - - - - - -
Div Payout % - 50.10% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,353,557 1,211,106 972,522 826,434 426,946 450,387 347,572 25.40%
NOSH 433,832 434,088 430,319 428,204 426,946 142,527 142,447 20.37%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.84% 14.99% 24.57% 26.83% 10.96% 27.76% 19.23% -
ROE 1.65% 3.58% 5.01% 4.07% 2.99% 9.70% 3.73% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.46 72.24 49.40 31.07 28.46 117.71 48.37 10.57%
EPS 5.14 9.98 10.43 7.85 2.99 30.66 9.11 -9.08%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.12 2.79 2.26 1.93 1.00 3.16 2.44 4.17%
Adjusted Per Share Value based on latest NOSH - 428,204
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.03 35.16 23.84 14.92 13.63 18.81 7.73 33.09%
EPS 2.50 4.86 5.47 3.77 1.43 4.90 1.46 9.36%
DPS 0.00 2.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5177 1.358 1.0905 0.9267 0.4787 0.505 0.3897 25.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.76 5.59 3.87 2.83 1.95 3.05 2.98 -
P/RPS 6.51 7.74 7.83 9.11 6.85 2.59 6.16 0.92%
P/EPS 112.06 56.01 34.17 36.02 65.22 9.95 32.71 22.75%
EY 0.89 1.79 2.93 2.78 1.53 10.05 3.06 -18.58%
DY 0.00 0.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.00 1.71 1.47 1.95 0.97 1.22 7.17%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date - 24/02/12 25/02/11 25/02/10 27/02/09 03/03/08 27/02/07 -
Price 0.00 6.25 3.68 2.70 2.15 2.97 3.76 -
P/RPS 0.00 8.65 7.45 8.69 7.55 2.52 7.77 -
P/EPS 0.00 62.63 32.49 34.37 71.90 9.69 41.27 -
EY 0.00 1.60 3.08 2.91 1.39 10.32 2.42 -
DY 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.24 1.63 1.40 2.15 0.94 1.54 -

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