[SOP] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.94%
YoY- -33.49%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 340,605 205,980 185,166 145,660 94,081 58,477 33,929 46.84%
PBT 100,276 35,675 37,912 41,325 50,984 12,936 3,034 79.09%
Tax -16,435 -3,601 -13,383 -12,409 -7,510 -6,227 1,161 -
NP 83,841 32,074 24,529 28,916 43,474 6,709 4,195 64.69%
-
NP to SH 78,553 33,337 24,529 28,916 43,474 6,709 1,450 94.46%
-
Tax Rate 16.39% 10.09% 35.30% 30.03% 14.73% 48.14% -38.27% -
Total Cost 256,764 173,906 160,637 116,744 50,607 51,768 29,734 43.21%
-
Net Worth 407,895 327,647 189,875 214,582 202,296 164,372 159,447 16.93%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 3,558 4,750 4,747 4,748 2,831 4,743 -
Div Payout % - 10.67% 19.37% 16.42% 10.92% 42.20% 327.13% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 407,895 327,647 189,875 214,582 202,296 164,372 159,447 16.93%
NOSH 143,121 139,424 94,937 94,948 94,974 95,013 94,909 7.08%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 24.62% 15.57% 13.25% 19.85% 46.21% 11.47% 12.36% -
ROE 19.26% 10.17% 12.92% 13.48% 21.49% 4.08% 0.91% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 237.98 147.74 195.04 153.41 99.06 61.55 35.75 37.13%
EPS 54.89 23.91 25.84 30.45 45.77 7.06 1.53 81.55%
DPS 0.00 2.55 5.00 5.00 5.00 3.00 5.00 -
NAPS 2.85 2.35 2.00 2.26 2.13 1.73 1.68 9.20%
Adjusted Per Share Value based on latest NOSH - 94,948
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 38.19 23.10 20.76 16.33 10.55 6.56 3.80 46.87%
EPS 8.81 3.74 2.75 3.24 4.87 0.75 0.16 94.98%
DPS 0.00 0.40 0.53 0.53 0.53 0.32 0.53 -
NAPS 0.4574 0.3674 0.2129 0.2406 0.2268 0.1843 0.1788 16.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 4.02 2.10 2.19 2.22 1.92 0.00 0.00 -
P/RPS 1.69 1.42 1.12 1.45 1.94 0.00 0.00 -
P/EPS 7.32 8.78 8.48 7.29 4.19 0.00 0.00 -
EY 13.65 11.39 11.80 13.72 23.84 0.00 0.00 -
DY 0.00 1.22 2.28 2.25 2.60 0.00 0.00 -
P/NAPS 1.41 0.89 1.10 0.98 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 20/11/06 14/12/05 24/12/04 27/11/03 27/11/02 27/11/01 -
Price 5.60 2.50 1.52 2.20 2.00 0.00 0.00 -
P/RPS 2.35 1.69 0.78 1.43 2.02 0.00 0.00 -
P/EPS 10.20 10.46 5.88 7.22 4.37 0.00 0.00 -
EY 9.80 9.56 17.00 13.84 22.89 0.00 0.00 -
DY 0.00 1.02 3.29 2.27 2.50 0.00 0.00 -
P/NAPS 1.96 1.06 0.76 0.97 0.94 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