[SOP] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 232.06%
YoY- -85.16%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 145,660 94,081 58,477 33,929 46,491 33.01%
PBT 41,325 50,984 12,936 3,034 14,010 31.02%
Tax -12,409 -7,510 -6,227 1,161 -4,237 30.79%
NP 28,916 43,474 6,709 4,195 9,773 31.12%
-
NP to SH 28,916 43,474 6,709 1,450 9,773 31.12%
-
Tax Rate 30.03% 14.73% 48.14% -38.27% 30.24% -
Total Cost 116,744 50,607 51,768 29,734 36,718 33.50%
-
Net Worth 214,582 202,296 164,372 159,447 16,253,890 -66.07%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,747 4,748 2,831 4,743 - -
Div Payout % 16.42% 10.92% 42.20% 327.13% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 214,582 202,296 164,372 159,447 16,253,890 -66.07%
NOSH 94,948 94,974 95,013 94,909 95,202 -0.06%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.85% 46.21% 11.47% 12.36% 21.02% -
ROE 13.48% 21.49% 4.08% 0.91% 0.06% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 153.41 99.06 61.55 35.75 48.83 33.10%
EPS 30.45 45.77 7.06 1.53 10.27 31.19%
DPS 5.00 5.00 3.00 5.00 0.00 -
NAPS 2.26 2.13 1.73 1.68 170.73 -66.05%
Adjusted Per Share Value based on latest NOSH - 94,909
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.30 10.53 6.55 3.80 5.20 33.03%
EPS 3.24 4.87 0.75 0.16 1.09 31.28%
DPS 0.53 0.53 0.32 0.53 0.00 -
NAPS 0.2402 0.2264 0.184 0.1785 18.1923 -66.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 - - - -
Price 2.22 1.92 0.00 0.00 0.00 -
P/RPS 1.45 1.94 0.00 0.00 0.00 -
P/EPS 7.29 4.19 0.00 0.00 0.00 -
EY 13.72 23.84 0.00 0.00 0.00 -
DY 2.25 2.60 0.00 0.00 0.00 -
P/NAPS 0.98 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/12/04 27/11/03 27/11/02 27/11/01 16/11/00 -
Price 2.20 2.00 0.00 0.00 0.00 -
P/RPS 1.43 2.02 0.00 0.00 0.00 -
P/EPS 7.22 4.37 0.00 0.00 0.00 -
EY 13.84 22.89 0.00 0.00 0.00 -
DY 2.27 2.50 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 0.00 0.00 0.00 -

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