[SOP] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.33%
YoY- 18.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,545,606 1,150,008 952,259 576,497 588,802 644,729 280,069 32.90%
PBT 117,213 298,743 337,381 160,190 132,675 241,170 64,511 10.45%
Tax -27,912 -71,999 -132,155 -40,017 -31,112 -60,378 -8,358 22.23%
NP 89,301 226,744 205,226 120,173 101,563 180,792 56,153 8.03%
-
NP to SH 87,420 220,115 237,978 111,863 94,224 167,176 53,431 8.54%
-
Tax Rate 23.81% 24.10% 39.17% 24.98% 23.45% 25.04% 12.96% -
Total Cost 1,456,305 923,264 747,033 456,324 487,239 463,937 223,916 36.58%
-
Net Worth 1,190,538 1,391,707 1,100,001 883,805 683,543 625,080 377,477 21.07%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 21,704 12,992 12,870 33,619 6,819 - -
Div Payout % - 9.86% 5.46% 11.51% 35.68% 4.08% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,190,538 1,391,707 1,100,001 883,805 683,543 625,080 377,477 21.07%
NOSH 444,230 462,361 433,071 429,031 381,868 188,277 142,444 20.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.78% 19.72% 21.55% 20.85% 17.25% 28.04% 20.05% -
ROE 7.34% 15.82% 21.63% 12.66% 13.78% 26.74% 14.15% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 347.93 248.72 219.88 134.37 154.19 342.44 196.62 9.96%
EPS 19.68 47.61 54.95 26.07 24.67 88.79 37.51 -10.18%
DPS 0.00 4.69 3.00 3.00 8.80 3.62 0.00 -
NAPS 2.68 3.01 2.54 2.06 1.79 3.32 2.65 0.18%
Adjusted Per Share Value based on latest NOSH - 429,031
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 173.22 128.88 106.72 64.61 65.99 72.26 31.39 32.89%
EPS 9.80 24.67 26.67 12.54 10.56 18.74 5.99 8.54%
DPS 0.00 2.43 1.46 1.44 3.77 0.76 0.00 -
NAPS 1.3342 1.5597 1.2328 0.9905 0.7661 0.7005 0.423 21.07%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.60 6.29 3.76 2.65 2.30 3.12 3.78 -
P/RPS 1.61 2.53 1.71 1.97 1.49 0.91 1.92 -2.88%
P/EPS 28.46 13.21 6.84 10.16 9.32 3.51 10.08 18.86%
EY 3.51 7.57 14.61 9.84 10.73 28.46 9.92 -15.88%
DY 0.00 0.75 0.80 1.13 3.83 1.16 0.00 -
P/NAPS 2.09 2.09 1.48 1.29 1.28 0.94 1.43 6.52%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date - 04/09/12 26/08/11 27/08/10 26/08/09 13/08/08 16/08/07 -
Price 0.00 6.81 4.19 2.72 2.80 5.35 3.80 -
P/RPS 0.00 2.74 1.91 2.02 1.82 1.56 1.93 -
P/EPS 0.00 14.30 7.62 10.43 11.35 6.03 10.13 -
EY 0.00 6.99 13.11 9.59 8.81 16.60 9.87 -
DY 0.00 0.69 0.72 1.10 3.14 0.68 0.00 -
P/NAPS 0.00 2.26 1.65 1.32 1.56 1.61 1.43 -

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