[SOP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.55%
YoY- 171.27%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 238,576 189,601 173,574 120,805 70,453 43,250 36,176 36.92%
PBT 48,526 30,381 43,226 56,511 21,833 8,144 4,524 48.47%
Tax -6,039 -7,515 -12,411 -11,508 -5,243 -1,700 -798 40.09%
NP 42,487 22,866 30,815 45,003 16,590 6,444 3,726 49.99%
-
NP to SH 42,329 23,536 30,815 45,003 16,590 5,418 2,007 66.18%
-
Tax Rate 12.44% 24.74% 28.71% 20.36% 24.01% 20.87% 17.64% -
Total Cost 196,089 166,735 142,759 75,802 53,863 36,806 32,450 34.94%
-
Net Worth 357,413 331,237 229,993 203,269 173,741 159,367 156,543 14.74%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,558 4,750 4,747 - - 2,831 4,743 -4.67%
Div Payout % 8.41% 20.18% 15.41% - - 52.26% 236.34% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 357,413 331,237 229,993 203,269 173,741 159,367 156,543 14.74%
NOSH 142,395 142,774 95,038 94,985 94,940 94,861 95,047 6.96%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.81% 12.06% 17.75% 37.25% 23.55% 14.90% 10.30% -
ROE 11.84% 7.11% 13.40% 22.14% 9.55% 3.40% 1.28% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 167.54 132.80 182.64 127.18 74.21 45.59 38.06 28.00%
EPS 29.73 16.48 32.42 47.38 17.47 5.71 2.11 55.38%
DPS 2.50 3.33 5.00 0.00 0.00 3.00 5.00 -10.90%
NAPS 2.51 2.32 2.42 2.14 1.83 1.68 1.647 7.27%
Adjusted Per Share Value based on latest NOSH - 94,985
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.75 21.26 19.46 13.55 7.90 4.85 4.06 36.90%
EPS 4.75 2.64 3.46 5.05 1.86 0.61 0.23 65.60%
DPS 0.40 0.53 0.53 0.00 0.00 0.32 0.53 -4.57%
NAPS 0.4008 0.3714 0.2579 0.2279 0.1948 0.1787 0.1755 14.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 3.68 1.77 2.06 2.79 1.90 0.00 0.00 -
P/RPS 2.20 1.33 1.13 2.19 2.56 0.00 0.00 -
P/EPS 12.38 10.74 6.35 5.89 10.87 0.00 0.00 -
EY 8.08 9.31 15.74 16.98 9.20 0.00 0.00 -
DY 0.68 1.88 2.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.76 0.85 1.30 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 04/05/07 30/05/06 28/04/05 24/05/04 28/05/03 17/05/02 12/06/01 -
Price 3.58 1.92 2.03 2.31 1.90 0.00 0.00 -
P/RPS 2.14 1.45 1.11 1.82 2.56 0.00 0.00 -
P/EPS 12.04 11.65 6.26 4.88 10.87 0.00 0.00 -
EY 8.30 8.59 15.97 20.51 9.20 0.00 0.00 -
DY 0.70 1.73 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.83 0.84 1.08 1.04 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