[SOP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.16%
YoY- -53.94%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,244,733 1,065,314 648,590 521,806 729,771 340,605 205,980 34.92%
PBT 256,428 367,655 199,350 103,680 256,456 100,276 35,675 38.87%
Tax -64,405 -135,143 -51,607 -19,504 -69,317 -16,435 -3,601 61.64%
NP 192,023 232,512 147,743 84,176 187,139 83,841 32,074 34.71%
-
NP to SH 181,082 270,484 136,412 78,994 171,496 78,553 33,337 32.54%
-
Tax Rate 25.12% 36.76% 25.89% 18.81% 27.03% 16.39% 10.09% -
Total Cost 1,052,710 832,802 500,847 437,630 542,632 256,764 173,906 34.96%
-
Net Worth 1,480,321 1,166,950 927,857 708,530 704,946 407,895 327,647 28.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 21,704 12,992 12,870 8,592 31,847 - 3,558 35.13%
Div Payout % 11.99% 4.80% 9.44% 10.88% 18.57% - 10.67% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,480,321 1,166,950 927,857 708,530 704,946 407,895 327,647 28.54%
NOSH 482,189 433,810 429,563 382,989 417,128 143,121 139,424 22.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.43% 21.83% 22.78% 16.13% 25.64% 24.62% 15.57% -
ROE 12.23% 23.18% 14.70% 11.15% 24.33% 19.26% 10.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 258.14 245.57 150.99 136.25 174.95 237.98 147.74 9.73%
EPS 37.55 62.35 31.76 20.63 41.11 54.89 23.91 7.80%
DPS 4.50 3.00 3.00 2.24 7.63 0.00 2.55 9.91%
NAPS 3.07 2.69 2.16 1.85 1.69 2.85 2.35 4.55%
Adjusted Per Share Value based on latest NOSH - 382,989
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 139.57 119.45 72.73 58.51 81.83 38.19 23.10 34.92%
EPS 20.30 30.33 15.30 8.86 19.23 8.81 3.74 32.53%
DPS 2.43 1.46 1.44 0.96 3.57 0.00 0.40 35.04%
NAPS 1.6599 1.3085 1.0404 0.7945 0.7905 0.4574 0.3674 28.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.55 4.00 2.81 2.77 2.66 4.02 2.10 -
P/RPS 2.54 1.63 1.86 2.03 1.52 1.69 1.42 10.16%
P/EPS 17.44 6.42 8.85 13.43 6.47 7.32 8.78 12.10%
EY 5.73 15.59 11.30 7.45 15.46 13.65 11.39 -10.80%
DY 0.69 0.75 1.07 0.81 2.87 0.00 1.22 -9.05%
P/NAPS 2.13 1.49 1.30 1.50 1.57 1.41 0.89 15.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/03/13 29/11/11 24/11/10 26/11/09 28/11/08 28/11/07 20/11/06 -
Price 5.10 4.75 3.23 2.56 2.06 5.60 2.50 -
P/RPS 1.98 1.93 2.14 1.88 1.18 2.35 1.69 2.67%
P/EPS 13.58 7.62 10.17 12.41 5.01 10.20 10.46 4.44%
EY 7.36 13.13 9.83 8.06 19.96 9.80 9.56 -4.26%
DY 0.88 0.63 0.93 0.88 3.71 0.00 1.02 -2.42%
P/NAPS 1.66 1.77 1.50 1.38 1.22 1.96 1.06 7.75%

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