[SOP] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
02-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -18.73%
YoY- -49.54%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 4,257,116 4,647,076 4,236,236 3,046,233 2,172,337 1,545,606 1,150,008 24.36%
PBT 220,395 307,941 164,457 95,480 203,041 117,213 298,743 -4.94%
Tax -66,500 -80,749 -40,841 -22,110 -54,811 -27,912 -71,999 -1.31%
NP 153,895 227,192 123,616 73,370 148,230 89,301 226,744 -6.25%
-
NP to SH 140,260 207,051 121,007 68,696 136,147 87,420 220,115 -7.23%
-
Tax Rate 30.17% 26.22% 24.83% 23.16% 27.00% 23.81% 24.10% -
Total Cost 4,103,221 4,419,884 4,112,620 2,972,863 2,024,107 1,456,305 923,264 28.20%
-
Net Worth 2,146,486 2,008,856 1,466,042 1,350,879 1,294,106 1,190,538 1,391,707 7.48%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 21,704 -
Div Payout % - - - - - - 9.86% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,146,486 2,008,856 1,466,042 1,350,879 1,294,106 1,190,538 1,391,707 7.48%
NOSH 570,874 570,697 441,578 440,025 438,680 444,230 462,361 3.57%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.62% 4.89% 2.92% 2.41% 6.82% 5.78% 19.72% -
ROE 6.53% 10.31% 8.25% 5.09% 10.52% 7.34% 15.82% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 745.72 814.28 959.34 692.29 495.20 347.93 248.72 20.07%
EPS 24.57 36.28 27.40 15.61 31.04 19.68 47.61 -10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
NAPS 3.76 3.52 3.32 3.07 2.95 2.68 3.01 3.77%
Adjusted Per Share Value based on latest NOSH - 440,025
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 477.35 521.08 475.01 341.57 243.58 173.31 128.95 24.36%
EPS 15.73 23.22 13.57 7.70 15.27 9.80 24.68 -7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
NAPS 2.4069 2.2525 1.6439 1.5147 1.4511 1.3349 1.5605 7.48%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.15 3.56 4.00 4.66 6.94 5.60 6.29 -
P/RPS 0.42 0.44 0.42 0.67 1.40 1.61 2.53 -25.85%
P/EPS 12.82 9.81 14.60 29.85 22.36 28.46 13.21 -0.49%
EY 7.80 10.19 6.85 3.35 4.47 3.51 7.57 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.75 -
P/NAPS 0.84 1.01 1.20 1.52 2.35 2.09 2.09 -14.08%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 25/08/17 29/08/16 02/09/15 26/08/14 - 04/09/12 -
Price 3.01 3.59 3.66 3.80 6.00 0.00 6.81 -
P/RPS 0.40 0.44 0.38 0.55 1.21 0.00 2.74 -27.42%
P/EPS 12.25 9.90 13.36 24.34 19.33 0.00 14.30 -2.54%
EY 8.16 10.11 7.49 4.11 5.17 0.00 6.99 2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
P/NAPS 0.80 1.02 1.10 1.24 2.03 0.00 2.26 -15.88%

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