[SOP] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 15.82%
YoY- 180.33%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 3,031,858 3,912,649 4,727,154 4,484,661 3,145,495 2,487,468 1,596,739 11.27%
PBT 74,152 169,858 327,826 197,288 73,479 194,624 115,046 -7.05%
Tax -26,696 -56,046 -84,142 -50,839 -19,889 -49,245 -30,296 -2.08%
NP 47,456 113,812 243,684 146,449 53,590 145,379 84,750 -9.20%
-
NP to SH 47,900 103,628 223,923 140,156 49,996 134,681 83,050 -8.76%
-
Tax Rate 36.00% 33.00% 25.67% 25.77% 27.07% 25.30% 26.33% -
Total Cost 2,984,402 3,798,837 4,483,470 4,338,212 3,091,905 2,342,089 1,511,989 11.99%
-
Net Worth 2,152,195 2,135,069 2,044,322 1,481,071 1,345,959 1,313,826 1,200,363 10.21%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 28,543 - - - - - - -
Div Payout % 59.59% - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,152,195 2,135,069 2,044,322 1,481,071 1,345,959 1,313,826 1,200,363 10.21%
NOSH 570,874 570,874 571,039 442,110 439,856 439,406 438,088 4.50%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.57% 2.91% 5.15% 3.27% 1.70% 5.84% 5.31% -
ROE 2.23% 4.85% 10.95% 9.46% 3.71% 10.25% 6.92% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 531.09 685.38 827.82 1,014.37 715.12 566.10 364.48 6.47%
EPS 8.39 18.15 39.21 31.70 11.37 30.65 18.96 -12.70%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.74 3.58 3.35 3.06 2.99 2.74 5.46%
Adjusted Per Share Value based on latest NOSH - 442,110
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 339.96 438.72 530.06 502.86 352.70 278.92 179.04 11.27%
EPS 5.37 11.62 25.11 15.72 5.61 15.10 9.31 -8.75%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4133 2.3941 2.2923 1.6607 1.5092 1.4732 1.346 10.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.08 2.78 4.00 3.75 4.75 5.94 5.62 -
P/RPS 0.39 0.41 0.48 0.37 0.66 1.05 1.54 -20.45%
P/EPS 24.79 15.31 10.20 11.83 41.79 19.38 29.65 -2.93%
EY 4.03 6.53 9.80 8.45 2.39 5.16 3.37 3.02%
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.74 1.12 1.12 1.55 1.99 2.05 -19.68%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 29/11/17 30/11/16 27/11/15 21/11/14 - -
Price 3.08 2.45 4.16 3.74 4.65 5.90 0.00 -
P/RPS 0.58 0.36 0.50 0.37 0.65 1.04 0.00 -
P/EPS 36.71 13.50 10.61 11.80 40.91 19.25 0.00 -
EY 2.72 7.41 9.43 8.48 2.44 5.20 0.00 -
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.66 1.16 1.12 1.52 1.97 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