[SOP] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -0.09%
YoY- -27.63%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 683,520 439,482 221,482 184,963 167,954 104,931 66,228 47.50%
PBT 208,560 151,370 39,089 31,875 47,403 53,192 18,715 49.39%
Tax -54,674 -34,198 -5,607 -7,369 -13,541 -10,148 -4,510 51.50%
NP 153,886 117,172 33,482 24,506 33,862 43,044 14,205 48.69%
-
NP to SH 140,563 109,275 34,476 24,506 33,862 43,044 14,205 46.47%
-
Tax Rate 26.21% 22.59% 14.34% 23.12% 28.57% 19.08% 24.10% -
Total Cost 529,634 322,310 188,000 160,457 134,092 61,887 52,023 47.16%
-
Net Worth 426,946 450,387 347,572 189,851 226,014 204,486 95,017 28.42%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 31,785 - 3,558 4,750 4,747 - - -
Div Payout % 22.61% - 10.32% 19.39% 14.02% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 426,946 450,387 347,572 189,851 226,014 204,486 95,017 28.42%
NOSH 426,946 142,527 142,447 94,925 94,963 98,785 95,017 28.42%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 22.51% 26.66% 15.12% 13.25% 20.16% 41.02% 21.45% -
ROE 32.92% 24.26% 9.92% 12.91% 14.98% 21.05% 14.95% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 160.09 308.35 155.48 194.85 176.86 106.22 69.70 14.85%
EPS 32.92 76.67 24.20 25.82 35.66 43.57 14.95 14.04%
DPS 7.44 0.00 2.50 5.00 5.00 0.00 0.00 -
NAPS 1.00 3.16 2.44 2.00 2.38 2.07 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 94,925
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 76.57 49.23 24.81 20.72 18.82 11.76 7.42 47.49%
EPS 15.75 12.24 3.86 2.75 3.79 4.82 1.59 46.49%
DPS 3.56 0.00 0.40 0.53 0.53 0.00 0.00 -
NAPS 0.4783 0.5046 0.3894 0.2127 0.2532 0.2291 0.1064 28.43%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.95 3.05 2.98 1.56 2.23 2.03 0.00 -
P/RPS 1.22 0.99 1.92 0.80 1.26 1.91 0.00 -
P/EPS 5.92 3.98 12.31 6.04 6.25 4.66 0.00 -
EY 16.88 25.14 8.12 16.55 15.99 21.46 0.00 -
DY 3.82 0.00 0.84 3.21 2.24 0.00 0.00 -
P/NAPS 1.95 0.97 1.22 0.78 0.94 0.98 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 03/03/08 27/02/07 28/02/06 26/04/05 24/05/04 26/02/03 -
Price 2.15 2.97 3.76 1.87 2.04 2.31 1.90 -
P/RPS 1.34 0.96 2.42 0.96 1.15 2.17 2.73 -11.17%
P/EPS 6.53 3.87 15.54 7.24 5.72 5.30 12.71 -10.49%
EY 15.31 25.81 6.44 13.81 17.48 18.86 7.87 11.71%
DY 3.46 0.00 0.66 2.67 2.45 0.00 0.00 -
P/NAPS 2.15 0.94 1.54 0.94 0.86 1.12 1.90 2.07%

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