[SOP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
14-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -8.84%
YoY- -15.17%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 729,771 340,605 205,980 185,166 145,660 94,081 58,477 52.24%
PBT 256,456 100,276 35,675 37,912 41,325 50,984 12,936 64.43%
Tax -69,317 -16,435 -3,601 -13,383 -12,409 -7,510 -6,227 49.37%
NP 187,139 83,841 32,074 24,529 28,916 43,474 6,709 74.05%
-
NP to SH 171,496 78,553 33,337 24,529 28,916 43,474 6,709 71.54%
-
Tax Rate 27.03% 16.39% 10.09% 35.30% 30.03% 14.73% 48.14% -
Total Cost 542,632 256,764 173,906 160,637 116,744 50,607 51,768 47.88%
-
Net Worth 704,946 407,895 327,647 189,875 214,582 202,296 164,372 27.43%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 31,847 - 3,558 4,750 4,747 4,748 2,831 49.63%
Div Payout % 18.57% - 10.67% 19.37% 16.42% 10.92% 42.20% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 704,946 407,895 327,647 189,875 214,582 202,296 164,372 27.43%
NOSH 417,128 143,121 139,424 94,937 94,948 94,974 95,013 27.93%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 25.64% 24.62% 15.57% 13.25% 19.85% 46.21% 11.47% -
ROE 24.33% 19.26% 10.17% 12.92% 13.48% 21.49% 4.08% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 174.95 237.98 147.74 195.04 153.41 99.06 61.55 18.99%
EPS 41.11 54.89 23.91 25.84 30.45 45.77 7.06 34.09%
DPS 7.63 0.00 2.55 5.00 5.00 5.00 3.00 16.81%
NAPS 1.69 2.85 2.35 2.00 2.26 2.13 1.73 -0.38%
Adjusted Per Share Value based on latest NOSH - 94,937
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 81.79 38.17 23.08 20.75 16.32 10.54 6.55 52.25%
EPS 19.22 8.80 3.74 2.75 3.24 4.87 0.75 71.61%
DPS 3.57 0.00 0.40 0.53 0.53 0.53 0.32 49.42%
NAPS 0.79 0.4571 0.3672 0.2128 0.2405 0.2267 0.1842 27.43%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 2.66 4.02 2.10 2.19 2.22 1.92 0.00 -
P/RPS 1.52 1.69 1.42 1.12 1.45 1.94 0.00 -
P/EPS 6.47 7.32 8.78 8.48 7.29 4.19 0.00 -
EY 15.46 13.65 11.39 11.80 13.72 23.84 0.00 -
DY 2.87 0.00 1.22 2.28 2.25 2.60 0.00 -
P/NAPS 1.57 1.41 0.89 1.10 0.98 0.90 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 20/11/06 14/12/05 24/12/04 27/11/03 27/11/02 -
Price 2.06 5.60 2.50 1.52 2.20 2.00 0.00 -
P/RPS 1.18 2.35 1.69 0.78 1.43 2.02 0.00 -
P/EPS 5.01 10.20 10.46 5.88 7.22 4.37 0.00 -
EY 19.96 9.80 9.56 17.00 13.84 22.89 0.00 -
DY 3.71 0.00 1.02 3.29 2.27 2.50 0.00 -
P/NAPS 1.22 1.96 1.06 0.76 0.97 0.94 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