[SOP] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -28.72%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 3,352,647 2,727,214 3,185,888 4,257,116 4,647,076 4,236,236 3,046,233 1.60%
PBT 412,149 263,676 61,617 220,395 307,941 164,457 95,480 27.57%
Tax -114,685 -64,775 -27,507 -66,500 -80,749 -40,841 -22,110 31.53%
NP 297,464 198,901 34,110 153,895 227,192 123,616 73,370 26.24%
-
NP to SH 270,033 189,333 34,722 140,260 207,051 121,007 68,696 25.60%
-
Tax Rate 27.83% 24.57% 44.64% 30.17% 26.22% 24.83% 23.16% -
Total Cost 3,055,183 2,528,313 3,151,778 4,103,221 4,419,884 4,112,620 2,972,863 0.45%
-
Net Worth 2,561,099 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 1,350,879 11.23%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 28,543 - - - - -
Div Payout % - - 82.21% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,561,099 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 1,350,879 11.23%
NOSH 571,673 570,913 570,874 570,874 570,697 441,578 440,025 4.45%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.87% 7.29% 1.07% 3.62% 4.89% 2.92% 2.41% -
ROE 10.54% 8.19% 1.61% 6.53% 10.31% 8.25% 5.09% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 586.46 477.69 558.07 745.72 814.28 959.34 692.29 -2.72%
EPS 47.24 33.16 6.08 24.57 36.28 27.40 15.61 20.24%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 4.05 3.77 3.76 3.52 3.32 3.07 6.49%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 375.93 305.80 357.23 477.35 521.08 475.01 341.57 1.60%
EPS 30.28 21.23 3.89 15.73 23.22 13.57 7.70 25.60%
DPS 0.00 0.00 3.20 0.00 0.00 0.00 0.00 -
NAPS 2.8718 2.5927 2.4133 2.4069 2.2525 1.6439 1.5147 11.24%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.45 2.98 2.40 3.15 3.56 4.00 4.66 -
P/RPS 0.59 0.62 0.43 0.42 0.44 0.42 0.67 -2.09%
P/EPS 7.30 8.99 39.46 12.82 9.81 14.60 29.85 -20.90%
EY 13.69 11.13 2.53 7.80 10.19 6.85 3.35 26.41%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.64 0.84 1.01 1.20 1.52 -10.70%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 23/08/19 29/08/18 25/08/17 29/08/16 02/09/15 -
Price 3.76 3.73 2.05 3.01 3.59 3.66 3.80 -
P/RPS 0.64 0.78 0.37 0.40 0.44 0.38 0.55 2.55%
P/EPS 7.96 11.25 33.70 12.25 9.90 13.36 24.34 -16.98%
EY 12.56 8.89 2.97 8.16 10.11 7.49 4.11 20.44%
DY 0.00 0.00 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.54 0.80 1.02 1.10 1.24 -6.27%

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