[SOP] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.43%
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,314,943 1,166,292 728,158 533,304 683,520 439,482 221,482 34.52%
PBT 213,935 362,776 222,135 134,659 208,560 151,370 39,089 32.71%
Tax -50,333 -135,474 -57,853 -28,122 -54,674 -34,198 -5,607 44.11%
NP 163,602 227,302 164,282 106,537 153,886 117,172 33,482 30.23%
-
NP to SH 160,059 265,063 151,514 99,869 140,563 109,275 34,476 29.12%
-
Tax Rate 23.53% 37.34% 26.04% 20.88% 26.21% 22.59% 14.34% -
Total Cost 1,151,341 938,990 563,876 426,767 529,634 322,310 188,000 35.22%
-
Net Worth 1,353,557 1,211,106 972,522 826,434 426,946 450,387 347,572 25.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 34,696 12,870 8,592 31,785 - 3,558 -
Div Payout % - 13.09% 8.49% 8.60% 22.61% - 10.32% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,353,557 1,211,106 972,522 826,434 426,946 450,387 347,572 25.40%
NOSH 433,832 434,088 430,319 428,204 426,946 142,527 142,447 20.37%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.44% 19.49% 22.56% 19.98% 22.51% 26.66% 15.12% -
ROE 11.83% 21.89% 15.58% 12.08% 32.92% 24.26% 9.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 303.10 268.68 169.21 124.54 160.09 308.35 155.48 11.75%
EPS 36.89 61.06 35.21 23.32 32.92 76.67 24.20 7.27%
DPS 0.00 8.00 3.00 2.01 7.44 0.00 2.50 -
NAPS 3.12 2.79 2.26 1.93 1.00 3.16 2.44 4.17%
Adjusted Per Share Value based on latest NOSH - 428,204
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 147.37 130.71 81.60 59.77 76.60 49.25 24.82 34.52%
EPS 17.94 29.71 16.98 11.19 15.75 12.25 3.86 29.15%
DPS 0.00 3.89 1.44 0.96 3.56 0.00 0.40 -
NAPS 1.5169 1.3573 1.0899 0.9262 0.4785 0.5048 0.3895 25.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.76 5.59 3.87 2.83 1.95 3.05 2.98 -
P/RPS 1.90 2.08 2.29 2.27 1.22 0.99 1.92 -0.17%
P/EPS 15.61 9.15 10.99 12.13 5.92 3.98 12.31 4.03%
EY 6.41 10.92 9.10 8.24 16.88 25.14 8.12 -3.86%
DY 0.00 1.43 0.78 0.71 3.82 0.00 0.84 -
P/NAPS 1.85 2.00 1.71 1.47 1.95 0.97 1.22 7.17%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date - 24/02/12 25/02/11 25/02/10 27/02/09 03/03/08 27/02/07 -
Price 0.00 6.25 3.68 2.70 2.15 2.97 3.76 -
P/RPS 0.00 2.33 2.17 2.17 1.34 0.96 2.42 -
P/EPS 0.00 10.24 10.45 11.58 6.53 3.87 15.54 -
EY 0.00 9.77 9.57 8.64 15.31 25.81 6.44 -
DY 0.00 1.28 0.82 0.74 3.46 0.00 0.66 -
P/NAPS 0.00 2.24 1.63 1.40 2.15 0.94 1.54 -

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