[SOP] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.0%
YoY- -54.14%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,484,661 3,145,495 2,487,468 1,596,739 1,244,733 1,065,314 648,590 37.98%
PBT 197,288 73,479 194,624 115,046 256,428 367,655 199,350 -0.17%
Tax -50,839 -19,889 -49,245 -30,296 -64,405 -135,143 -51,607 -0.24%
NP 146,449 53,590 145,379 84,750 192,023 232,512 147,743 -0.14%
-
NP to SH 140,156 49,996 134,681 83,050 181,082 270,484 136,412 0.45%
-
Tax Rate 25.77% 27.07% 25.30% 26.33% 25.12% 36.76% 25.89% -
Total Cost 4,338,212 3,091,905 2,342,089 1,511,989 1,052,710 832,802 500,847 43.26%
-
Net Worth 1,481,071 1,345,959 1,313,826 1,200,363 1,480,321 1,166,950 927,857 8.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 21,704 12,992 12,870 -
Div Payout % - - - - 11.99% 4.80% 9.44% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,481,071 1,345,959 1,313,826 1,200,363 1,480,321 1,166,950 927,857 8.09%
NOSH 442,110 439,856 439,406 438,088 482,189 433,810 429,563 0.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.27% 1.70% 5.84% 5.31% 15.43% 21.83% 22.78% -
ROE 9.46% 3.71% 10.25% 6.92% 12.23% 23.18% 14.70% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,014.37 715.12 566.10 364.48 258.14 245.57 150.99 37.32%
EPS 31.70 11.37 30.65 18.96 37.55 62.35 31.76 -0.03%
DPS 0.00 0.00 0.00 0.00 4.50 3.00 3.00 -
NAPS 3.35 3.06 2.99 2.74 3.07 2.69 2.16 7.58%
Adjusted Per Share Value based on latest NOSH - 438,088
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 502.86 352.70 278.92 179.04 139.57 119.45 72.73 37.98%
EPS 15.72 5.61 15.10 9.31 20.30 30.33 15.30 0.45%
DPS 0.00 0.00 0.00 0.00 2.43 1.46 1.44 -
NAPS 1.6607 1.5092 1.4732 1.346 1.6599 1.3085 1.0404 8.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.75 4.75 5.94 5.62 6.55 4.00 2.81 -
P/RPS 0.37 0.66 1.05 1.54 2.54 1.63 1.86 -23.57%
P/EPS 11.83 41.79 19.38 29.65 17.44 6.42 8.85 4.95%
EY 8.45 2.39 5.16 3.37 5.73 15.59 11.30 -4.72%
DY 0.00 0.00 0.00 0.00 0.69 0.75 1.07 -
P/NAPS 1.12 1.55 1.99 2.05 2.13 1.49 1.30 -2.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 21/11/14 - 01/03/13 29/11/11 24/11/10 -
Price 3.74 4.65 5.90 0.00 5.10 4.75 3.23 -
P/RPS 0.37 0.65 1.04 0.00 1.98 1.93 2.14 -25.34%
P/EPS 11.80 40.91 19.25 0.00 13.58 7.62 10.17 2.50%
EY 8.48 2.44 5.20 0.00 7.36 13.13 9.83 -2.42%
DY 0.00 0.00 0.00 0.00 0.88 0.63 0.93 -
P/NAPS 1.12 1.52 1.97 0.00 1.66 1.77 1.50 -4.74%

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