[SOP] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 25.43%
YoY- 112.74%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,172,337 1,545,606 1,150,008 952,259 576,497 588,802 644,729 22.42%
PBT 203,041 117,213 298,743 337,381 160,190 132,675 241,170 -2.82%
Tax -54,811 -27,912 -71,999 -132,155 -40,017 -31,112 -60,378 -1.59%
NP 148,230 89,301 226,744 205,226 120,173 101,563 180,792 -3.25%
-
NP to SH 136,147 87,420 220,115 237,978 111,863 94,224 167,176 -3.36%
-
Tax Rate 27.00% 23.81% 24.10% 39.17% 24.98% 23.45% 25.04% -
Total Cost 2,024,107 1,456,305 923,264 747,033 456,324 487,239 463,937 27.81%
-
Net Worth 1,294,106 1,190,538 1,391,707 1,100,001 883,805 683,543 625,080 12.88%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,294,106 1,190,538 1,391,707 1,100,001 883,805 683,543 625,080 12.88%
NOSH 438,680 444,230 462,361 433,071 429,031 381,868 188,277 15.13%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.82% 5.78% 19.72% 21.55% 20.85% 17.25% 28.04% -
ROE 10.52% 7.34% 15.82% 21.63% 12.66% 13.78% 26.74% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 495.20 347.93 248.72 219.88 134.37 154.19 342.44 6.33%
EPS 31.04 19.68 47.61 54.95 26.07 24.67 88.79 -16.06%
DPS 0.00 0.00 4.69 3.00 3.00 8.80 3.62 -
NAPS 2.95 2.68 3.01 2.54 2.06 1.79 3.32 -1.94%
Adjusted Per Share Value based on latest NOSH - 433,071
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 243.36 173.15 128.83 106.68 64.58 65.96 72.23 22.42%
EPS 15.25 9.79 24.66 26.66 12.53 10.56 18.73 -3.36%
DPS 0.00 0.00 2.43 1.46 1.44 3.77 0.76 -
NAPS 1.4498 1.3337 1.5591 1.2323 0.9901 0.7658 0.7003 12.88%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.94 5.60 6.29 3.76 2.65 2.30 3.12 -
P/RPS 1.40 1.61 2.53 1.71 1.97 1.49 0.91 7.44%
P/EPS 22.36 28.46 13.21 6.84 10.16 9.32 3.51 36.13%
EY 4.47 3.51 7.57 14.61 9.84 10.73 28.46 -26.53%
DY 0.00 0.00 0.75 0.80 1.13 3.83 1.16 -
P/NAPS 2.35 2.09 2.09 1.48 1.29 1.28 0.94 16.49%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 - 04/09/12 26/08/11 27/08/10 26/08/09 13/08/08 -
Price 6.00 0.00 6.81 4.19 2.72 2.80 5.35 -
P/RPS 1.21 0.00 2.74 1.91 2.02 1.82 1.56 -4.14%
P/EPS 19.33 0.00 14.30 7.62 10.43 11.35 6.03 21.41%
EY 5.17 0.00 6.99 13.11 9.59 8.81 16.60 -17.66%
DY 0.00 0.00 0.69 0.72 1.10 3.14 0.68 -
P/NAPS 2.03 0.00 2.26 1.65 1.32 1.56 1.61 3.93%

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