[SOP] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -40.89%
YoY- -76.64%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,469,087 1,207,661 1,394,106 820,395 866,758 983,281 1,363,040 1.25%
PBT 158,045 77,821 279,003 45,578 72,607 19,602 82,409 11.45%
Tax -40,258 -26,859 -62,558 -19,635 -21,646 -13,265 -28,965 5.63%
NP 117,787 50,962 216,445 25,943 50,961 6,337 53,444 14.07%
-
NP to SH 113,610 48,665 208,346 18,820 48,880 6,967 49,295 14.92%
-
Tax Rate 25.47% 34.51% 22.42% 43.08% 29.81% 67.67% 35.15% -
Total Cost 1,351,300 1,156,699 1,177,661 794,452 815,797 976,944 1,309,596 0.52%
-
Net Worth 3,516,736 3,293,606 2,801,299 2,375,705 2,203,573 2,140,778 2,093,896 9.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 3,516,736 3,293,606 2,801,299 2,375,705 2,203,573 2,140,778 2,093,896 9.02%
NOSH 890,321 890,163 571,693 571,121 570,876 570,874 570,543 7.69%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.02% 4.22% 15.53% 3.16% 5.88% 0.64% 3.92% -
ROE 3.23% 1.48% 7.44% 0.79% 2.22% 0.33% 2.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 165.01 135.67 243.86 143.66 151.83 172.24 238.90 -5.97%
EPS 12.76 5.45 36.44 3.30 8.56 1.22 8.64 6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.70 4.90 4.16 3.86 3.75 3.67 1.23%
Adjusted Per Share Value based on latest NOSH - 890,163
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 164.80 135.47 156.39 92.03 97.23 110.30 152.90 1.25%
EPS 12.74 5.46 23.37 2.11 5.48 0.78 5.53 14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.945 3.6947 3.1425 2.665 2.4719 2.4015 2.3489 9.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.59 2.60 3.49 4.00 4.10 2.10 3.90 -
P/RPS 1.57 1.92 1.43 2.78 2.70 1.22 1.63 -0.62%
P/EPS 20.30 47.56 9.58 121.38 47.88 172.07 45.14 -12.46%
EY 4.93 2.10 10.44 0.82 2.09 0.58 2.22 14.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.71 0.96 1.06 0.56 1.06 -7.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 25/02/21 28/02/20 28/02/19 28/02/18 -
Price 2.84 2.64 5.37 4.14 3.26 2.54 3.72 -
P/RPS 1.72 1.95 2.20 2.88 2.15 1.47 1.56 1.63%
P/EPS 22.26 48.29 14.74 125.63 38.07 208.13 43.06 -10.40%
EY 4.49 2.07 6.79 0.80 2.63 0.48 2.32 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 1.10 1.00 0.84 0.68 1.01 -5.48%

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