[SOP] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -20.32%
YoY- -75.24%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 5,529,658 3,352,647 2,727,214 3,185,888 4,257,116 4,647,076 4,236,236 4.53%
PBT 932,348 412,149 263,676 61,617 220,395 307,941 164,457 33.51%
Tax -214,924 -114,685 -64,775 -27,507 -66,500 -80,749 -40,841 31.86%
NP 717,424 297,464 198,901 34,110 153,895 227,192 123,616 34.03%
-
NP to SH 683,286 270,033 189,333 34,722 140,260 207,051 121,007 33.42%
-
Tax Rate 23.05% 27.83% 24.57% 44.64% 30.17% 26.22% 24.83% -
Total Cost 4,812,234 3,055,183 2,528,313 3,151,778 4,103,221 4,419,884 4,112,620 2.65%
-
Net Worth 3,207,155 2,561,099 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 13.92%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 58,207 - - 28,543 - - - -
Div Payout % 8.52% - - 82.21% - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 3,207,155 2,561,099 2,312,197 2,152,195 2,146,486 2,008,856 1,466,042 13.92%
NOSH 584,512 571,673 570,913 570,874 570,874 570,697 441,578 4.78%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.97% 8.87% 7.29% 1.07% 3.62% 4.89% 2.92% -
ROE 21.31% 10.54% 8.19% 1.61% 6.53% 10.31% 8.25% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 625.87 586.46 477.69 558.07 745.72 814.28 959.34 -6.86%
EPS 77.34 47.24 33.16 6.08 24.57 36.28 27.40 18.87%
DPS 6.59 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.63 4.48 4.05 3.77 3.76 3.52 3.32 1.49%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 620.02 375.92 305.79 357.22 477.34 521.06 474.99 4.53%
EPS 76.61 30.28 21.23 3.89 15.73 23.22 13.57 33.42%
DPS 6.53 0.00 0.00 3.20 0.00 0.00 0.00 -
NAPS 3.5961 2.8717 2.5926 2.4132 2.4068 2.2525 1.6438 13.92%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.01 3.45 2.98 2.40 3.15 3.56 4.00 -
P/RPS 0.64 0.59 0.62 0.43 0.42 0.44 0.42 7.26%
P/EPS 5.19 7.30 8.99 39.46 12.82 9.81 14.60 -15.82%
EY 19.29 13.69 11.13 2.53 7.80 10.19 6.85 18.82%
DY 1.64 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.10 0.77 0.74 0.64 0.84 1.01 1.20 -1.43%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 26/08/21 26/08/20 23/08/19 29/08/18 25/08/17 29/08/16 -
Price 2.75 3.76 3.73 2.05 3.01 3.59 3.66 -
P/RPS 0.44 0.64 0.78 0.37 0.40 0.44 0.38 2.47%
P/EPS 3.56 7.96 11.25 33.70 12.25 9.90 13.36 -19.77%
EY 28.12 12.56 8.89 2.97 8.16 10.11 7.49 24.65%
DY 2.40 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.92 0.54 0.80 1.02 1.10 -5.97%

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