[SOP] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -9.0%
YoY- -31.53%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 544,572 238,576 189,601 173,574 120,805 70,453 43,250 52.46%
PBT 200,889 48,526 30,381 43,226 56,511 21,833 8,144 70.53%
Tax -47,719 -6,039 -7,515 -12,411 -11,508 -5,243 -1,700 74.24%
NP 153,170 42,487 22,866 30,815 45,003 16,590 6,444 69.48%
-
NP to SH 142,255 42,329 23,536 30,815 45,003 16,590 5,418 72.31%
-
Tax Rate 23.75% 12.44% 24.74% 28.71% 20.36% 24.01% 20.87% -
Total Cost 391,402 196,089 166,735 142,759 75,802 53,863 36,806 48.23%
-
Net Worth 509,940 357,413 331,237 229,993 203,269 173,741 159,367 21.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 6,819 3,558 4,750 4,747 - - 2,831 15.76%
Div Payout % 4.79% 8.41% 20.18% 15.41% - - 52.26% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 509,940 357,413 331,237 229,993 203,269 173,741 159,367 21.36%
NOSH 153,596 142,395 142,774 95,038 94,985 94,940 94,861 8.35%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 28.13% 17.81% 12.06% 17.75% 37.25% 23.55% 14.90% -
ROE 27.90% 11.84% 7.11% 13.40% 22.14% 9.55% 3.40% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 354.55 167.54 132.80 182.64 127.18 74.21 45.59 40.71%
EPS 92.62 29.73 16.48 32.42 47.38 17.47 5.71 59.03%
DPS 4.44 2.50 3.33 5.00 0.00 0.00 3.00 6.74%
NAPS 3.32 2.51 2.32 2.42 2.14 1.83 1.68 12.01%
Adjusted Per Share Value based on latest NOSH - 95,038
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 61.06 26.75 21.26 19.46 13.55 7.90 4.85 52.46%
EPS 15.95 4.75 2.64 3.46 5.05 1.86 0.61 72.19%
DPS 0.76 0.40 0.53 0.53 0.00 0.00 0.32 15.49%
NAPS 0.5718 0.4008 0.3714 0.2579 0.2279 0.1948 0.1787 21.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.85 3.68 1.77 2.06 2.79 1.90 0.00 -
P/RPS 0.80 2.20 1.33 1.13 2.19 2.56 0.00 -
P/EPS 3.08 12.38 10.74 6.35 5.89 10.87 0.00 -
EY 32.50 8.08 9.31 15.74 16.98 9.20 0.00 -
DY 1.56 0.68 1.88 2.43 0.00 0.00 0.00 -
P/NAPS 0.86 1.47 0.76 0.85 1.30 1.04 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 04/05/07 30/05/06 28/04/05 24/05/04 28/05/03 17/05/02 -
Price 3.03 3.58 1.92 2.03 2.31 1.90 0.00 -
P/RPS 0.85 2.14 1.45 1.11 1.82 2.56 0.00 -
P/EPS 3.27 12.04 11.65 6.26 4.88 10.87 0.00 -
EY 30.57 8.30 8.59 15.97 20.51 9.20 0.00 -
DY 1.47 0.70 1.73 2.46 0.00 0.00 0.00 -
P/NAPS 0.91 1.43 0.83 0.84 1.08 1.04 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