[SOP] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.04%
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,166,292 728,158 533,304 683,520 439,482 221,482 184,963 35.90%
PBT 362,776 222,135 134,659 208,560 151,370 39,089 31,875 49.95%
Tax -135,474 -57,853 -28,122 -54,674 -34,198 -5,607 -7,369 62.42%
NP 227,302 164,282 106,537 153,886 117,172 33,482 24,506 44.92%
-
NP to SH 265,063 151,514 99,869 140,563 109,275 34,476 24,506 48.68%
-
Tax Rate 37.34% 26.04% 20.88% 26.21% 22.59% 14.34% 23.12% -
Total Cost 938,990 563,876 426,767 529,634 322,310 188,000 160,457 34.22%
-
Net Worth 1,211,106 972,522 826,434 426,946 450,387 347,572 189,851 36.16%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 34,696 12,870 8,592 31,785 - 3,558 4,750 39.27%
Div Payout % 13.09% 8.49% 8.60% 22.61% - 10.32% 19.39% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,211,106 972,522 826,434 426,946 450,387 347,572 189,851 36.16%
NOSH 434,088 430,319 428,204 426,946 142,527 142,447 94,925 28.81%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 19.49% 22.56% 19.98% 22.51% 26.66% 15.12% 13.25% -
ROE 21.89% 15.58% 12.08% 32.92% 24.26% 9.92% 12.91% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 268.68 169.21 124.54 160.09 308.35 155.48 194.85 5.49%
EPS 61.06 35.21 23.32 32.92 76.67 24.20 25.82 15.41%
DPS 8.00 3.00 2.01 7.44 0.00 2.50 5.00 8.14%
NAPS 2.79 2.26 1.93 1.00 3.16 2.44 2.00 5.70%
Adjusted Per Share Value based on latest NOSH - 426,946
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 130.71 81.60 59.77 76.60 49.25 24.82 20.73 35.90%
EPS 29.71 16.98 11.19 15.75 12.25 3.86 2.75 48.65%
DPS 3.89 1.44 0.96 3.56 0.00 0.40 0.53 39.38%
NAPS 1.3573 1.0899 0.9262 0.4785 0.5048 0.3895 0.2128 36.16%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.59 3.87 2.83 1.95 3.05 2.98 1.56 -
P/RPS 2.08 2.29 2.27 1.22 0.99 1.92 0.80 17.25%
P/EPS 9.15 10.99 12.13 5.92 3.98 12.31 6.04 7.16%
EY 10.92 9.10 8.24 16.88 25.14 8.12 16.55 -6.69%
DY 1.43 0.78 0.71 3.82 0.00 0.84 3.21 -12.60%
P/NAPS 2.00 1.71 1.47 1.95 0.97 1.22 0.78 16.98%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 25/02/10 27/02/09 03/03/08 27/02/07 28/02/06 -
Price 6.25 3.68 2.70 2.15 2.97 3.76 1.87 -
P/RPS 2.33 2.17 2.17 1.34 0.96 2.42 0.96 15.91%
P/EPS 10.24 10.45 11.58 6.53 3.87 15.54 7.24 5.94%
EY 9.77 9.57 8.64 15.31 25.81 6.44 13.81 -5.60%
DY 1.28 0.82 0.74 3.46 0.00 0.66 2.67 -11.52%
P/NAPS 2.24 1.63 1.40 2.15 0.94 1.54 0.94 15.56%

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