[SOP] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 47.02%
YoY- 135.63%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 648,590 521,806 729,771 340,605 205,980 185,166 145,660 28.24%
PBT 199,350 103,680 256,456 100,276 35,675 37,912 41,325 29.97%
Tax -51,607 -19,504 -69,317 -16,435 -3,601 -13,383 -12,409 26.79%
NP 147,743 84,176 187,139 83,841 32,074 24,529 28,916 31.22%
-
NP to SH 136,412 78,994 171,496 78,553 33,337 24,529 28,916 29.48%
-
Tax Rate 25.89% 18.81% 27.03% 16.39% 10.09% 35.30% 30.03% -
Total Cost 500,847 437,630 542,632 256,764 173,906 160,637 116,744 27.45%
-
Net Worth 927,857 708,530 704,946 407,895 327,647 189,875 214,582 27.62%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 12,870 8,592 31,847 - 3,558 4,750 4,747 18.07%
Div Payout % 9.44% 10.88% 18.57% - 10.67% 19.37% 16.42% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 927,857 708,530 704,946 407,895 327,647 189,875 214,582 27.62%
NOSH 429,563 382,989 417,128 143,121 139,424 94,937 94,948 28.58%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 22.78% 16.13% 25.64% 24.62% 15.57% 13.25% 19.85% -
ROE 14.70% 11.15% 24.33% 19.26% 10.17% 12.92% 13.48% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 150.99 136.25 174.95 237.98 147.74 195.04 153.41 -0.26%
EPS 31.76 20.63 41.11 54.89 23.91 25.84 30.45 0.70%
DPS 3.00 2.24 7.63 0.00 2.55 5.00 5.00 -8.15%
NAPS 2.16 1.85 1.69 2.85 2.35 2.00 2.26 -0.75%
Adjusted Per Share Value based on latest NOSH - 143,121
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 72.66 58.46 81.75 38.16 23.08 20.74 16.32 28.24%
EPS 15.28 8.85 19.21 8.80 3.73 2.75 3.24 29.48%
DPS 1.44 0.96 3.57 0.00 0.40 0.53 0.53 18.11%
NAPS 1.0395 0.7938 0.7897 0.457 0.3671 0.2127 0.2404 27.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.81 2.77 2.66 4.02 2.10 2.19 2.22 -
P/RPS 1.86 2.03 1.52 1.69 1.42 1.12 1.45 4.23%
P/EPS 8.85 13.43 6.47 7.32 8.78 8.48 7.29 3.28%
EY 11.30 7.45 15.46 13.65 11.39 11.80 13.72 -3.18%
DY 1.07 0.81 2.87 0.00 1.22 2.28 2.25 -11.64%
P/NAPS 1.30 1.50 1.57 1.41 0.89 1.10 0.98 4.81%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 26/11/09 28/11/08 28/11/07 20/11/06 14/12/05 24/12/04 -
Price 3.23 2.56 2.06 5.60 2.50 1.52 2.20 -
P/RPS 2.14 1.88 1.18 2.35 1.69 0.78 1.43 6.94%
P/EPS 10.17 12.41 5.01 10.20 10.46 5.88 7.22 5.87%
EY 9.83 8.06 19.96 9.80 9.56 17.00 13.84 -5.54%
DY 0.93 0.88 3.71 0.00 1.02 3.29 2.27 -13.81%
P/NAPS 1.50 1.38 1.22 1.96 1.06 0.76 0.97 7.53%

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