[SOP] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -7.21%
YoY- 53.11%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,915,335 3,532,890 4,911,725 4,302,506 3,642,385 2,852,761 1,711,402 9.27%
PBT 127,157 107,051 359,712 188,136 120,781 160,274 139,631 -1.54%
Tax -35,077 -40,346 -101,502 -47,456 -32,464 -39,414 -38,995 -1.74%
NP 92,080 66,705 258,210 140,680 88,317 120,860 100,636 -1.46%
-
NP to SH 89,813 61,300 239,253 130,048 84,938 112,758 91,805 -0.36%
-
Tax Rate 27.59% 37.69% 28.22% 25.22% 26.88% 24.59% 27.93% -
Total Cost 2,823,255 3,466,185 4,653,515 4,161,826 3,554,068 2,731,901 1,610,766 9.79%
-
Net Worth 2,203,573 2,140,778 2,093,896 1,527,563 1,392,706 1,321,361 879,590 16.53%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 28,543 - - - - - - -
Div Payout % 31.78% - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,203,573 2,140,778 2,093,896 1,527,563 1,392,706 1,321,361 879,590 16.53%
NOSH 570,876 570,874 570,543 570,111 440,730 438,990 439,795 4.44%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.16% 1.89% 5.26% 3.27% 2.42% 4.24% 5.88% -
ROE 4.08% 2.86% 11.43% 8.51% 6.10% 8.53% 10.44% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 510.68 618.86 860.88 926.66 826.44 649.85 389.14 4.63%
EPS 15.73 10.74 41.93 28.01 19.27 25.69 20.87 -4.60%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.75 3.67 3.29 3.16 3.01 2.00 11.57%
Adjusted Per Share Value based on latest NOSH - 570,111
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 326.60 395.78 550.25 482.00 408.05 319.59 191.72 9.27%
EPS 10.06 6.87 26.80 14.57 9.52 12.63 10.28 -0.35%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4686 2.3983 2.3457 1.7113 1.5602 1.4803 0.9854 16.53%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.10 2.10 3.90 3.68 4.38 5.16 6.51 -
P/RPS 0.80 0.34 0.45 0.40 0.53 0.79 1.67 -11.53%
P/EPS 26.06 19.56 9.30 13.14 22.73 20.09 31.19 -2.94%
EY 3.84 5.11 10.75 7.61 4.40 4.98 3.21 3.03%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.56 1.06 1.12 1.39 1.71 3.26 -17.06%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 27/02/17 26/02/16 27/02/15 25/02/14 -
Price 3.26 2.54 3.72 3.72 4.30 5.55 6.04 -
P/RPS 0.64 0.41 0.43 0.40 0.52 0.85 1.55 -13.70%
P/EPS 20.72 23.65 8.87 13.28 22.31 21.61 28.93 -5.40%
EY 4.83 4.23 11.27 7.53 4.48 4.63 3.46 5.71%
DY 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 1.01 1.13 1.36 1.84 3.02 -19.19%

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