[SOP] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -36.72%
YoY- -60.28%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,236,236 3,046,233 2,172,337 1,545,606 1,150,008 952,259 576,497 39.39%
PBT 164,457 95,480 203,041 117,213 298,743 337,381 160,190 0.43%
Tax -40,841 -22,110 -54,811 -27,912 -71,999 -132,155 -40,017 0.33%
NP 123,616 73,370 148,230 89,301 226,744 205,226 120,173 0.47%
-
NP to SH 121,007 68,696 136,147 87,420 220,115 237,978 111,863 1.31%
-
Tax Rate 24.83% 23.16% 27.00% 23.81% 24.10% 39.17% 24.98% -
Total Cost 4,112,620 2,972,863 2,024,107 1,456,305 923,264 747,033 456,324 44.21%
-
Net Worth 1,466,042 1,350,879 1,294,106 1,190,538 1,391,707 1,100,001 883,805 8.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 21,704 12,992 12,870 -
Div Payout % - - - - 9.86% 5.46% 11.51% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,466,042 1,350,879 1,294,106 1,190,538 1,391,707 1,100,001 883,805 8.79%
NOSH 441,578 440,025 438,680 444,230 462,361 433,071 429,031 0.48%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.92% 2.41% 6.82% 5.78% 19.72% 21.55% 20.85% -
ROE 8.25% 5.09% 10.52% 7.34% 15.82% 21.63% 12.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 959.34 692.29 495.20 347.93 248.72 219.88 134.37 38.72%
EPS 27.40 15.61 31.04 19.68 47.61 54.95 26.07 0.83%
DPS 0.00 0.00 0.00 0.00 4.69 3.00 3.00 -
NAPS 3.32 3.07 2.95 2.68 3.01 2.54 2.06 8.27%
Adjusted Per Share Value based on latest NOSH - 444,230
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 475.01 341.57 243.58 173.31 128.95 106.78 64.64 39.39%
EPS 13.57 7.70 15.27 9.80 24.68 26.68 12.54 1.32%
DPS 0.00 0.00 0.00 0.00 2.43 1.46 1.44 -
NAPS 1.6439 1.5147 1.4511 1.3349 1.5605 1.2334 0.991 8.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.00 4.66 6.94 5.60 6.29 3.76 2.65 -
P/RPS 0.42 0.67 1.40 1.61 2.53 1.71 1.97 -22.69%
P/EPS 14.60 29.85 22.36 28.46 13.21 6.84 10.16 6.22%
EY 6.85 3.35 4.47 3.51 7.57 14.61 9.84 -5.85%
DY 0.00 0.00 0.00 0.00 0.75 0.80 1.13 -
P/NAPS 1.20 1.52 2.35 2.09 2.09 1.48 1.29 -1.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 02/09/15 26/08/14 - 04/09/12 26/08/11 27/08/10 -
Price 3.66 3.80 6.00 0.00 6.81 4.19 2.72 -
P/RPS 0.38 0.55 1.21 0.00 2.74 1.91 2.02 -24.28%
P/EPS 13.36 24.34 19.33 0.00 14.30 7.62 10.43 4.20%
EY 7.49 4.11 5.17 0.00 6.99 13.11 9.59 -4.03%
DY 0.00 0.00 0.00 0.00 0.69 0.72 1.10 -
P/NAPS 1.10 1.24 2.03 0.00 2.26 1.65 1.32 -2.99%

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