[SOP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.99%
YoY- 203.02%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 221,482 184,963 167,954 104,931 66,228 36,676 40,274 32.84%
PBT 39,089 31,875 47,403 53,192 18,715 4,257 8,699 28.44%
Tax -5,607 -7,369 -13,541 -10,148 -4,510 -213 -2,640 13.36%
NP 33,482 24,506 33,862 43,044 14,205 4,044 6,059 32.94%
-
NP to SH 34,476 24,506 33,862 43,044 14,205 2,020 5,338 36.44%
-
Tax Rate 14.34% 23.12% 28.57% 19.08% 24.10% 5.00% 30.35% -
Total Cost 188,000 160,457 134,092 61,887 52,023 32,632 34,215 32.82%
-
Net Worth 347,572 189,851 226,014 204,486 95,017 156,662 157,993 14.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,558 4,750 4,747 - - 2,831 4,743 -4.67%
Div Payout % 10.32% 19.39% 14.02% - - 140.16% 88.86% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 347,572 189,851 226,014 204,486 95,017 156,662 157,993 14.03%
NOSH 142,447 94,925 94,963 98,785 95,017 94,375 94,868 7.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 15.12% 13.25% 20.16% 41.02% 21.45% 11.03% 15.04% -
ROE 9.92% 12.91% 14.98% 21.05% 14.95% 1.29% 3.38% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 155.48 194.85 176.86 106.22 69.70 38.86 42.45 24.14%
EPS 24.20 25.82 35.66 43.57 14.95 2.14 5.63 27.49%
DPS 2.50 5.00 5.00 0.00 0.00 3.00 5.00 -10.90%
NAPS 2.44 2.00 2.38 2.07 1.00 1.66 1.6654 6.56%
Adjusted Per Share Value based on latest NOSH - 98,785
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.81 20.72 18.82 11.76 7.42 4.11 4.51 32.84%
EPS 3.86 2.75 3.79 4.82 1.59 0.23 0.60 36.35%
DPS 0.40 0.53 0.53 0.00 0.00 0.32 0.53 -4.57%
NAPS 0.3894 0.2127 0.2532 0.2291 0.1064 0.1755 0.177 14.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.98 1.56 2.23 2.03 0.00 0.00 0.00 -
P/RPS 1.92 0.80 1.26 1.91 0.00 0.00 0.00 -
P/EPS 12.31 6.04 6.25 4.66 0.00 0.00 0.00 -
EY 8.12 16.55 15.99 21.46 0.00 0.00 0.00 -
DY 0.84 3.21 2.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.78 0.94 0.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 26/04/05 24/05/04 26/02/03 23/04/02 28/02/01 -
Price 3.76 1.87 2.04 2.31 1.90 0.00 0.00 -
P/RPS 2.42 0.96 1.15 2.17 2.73 0.00 0.00 -
P/EPS 15.54 7.24 5.72 5.30 12.71 0.00 0.00 -
EY 6.44 13.81 17.48 18.86 7.87 0.00 0.00 -
DY 0.66 2.67 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.94 0.86 1.12 1.90 0.00 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