[SOP] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.96%
YoY- -23.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 619,144 544,572 238,576 189,601 173,574 120,805 70,453 43.60%
PBT 154,623 200,889 48,526 30,381 43,226 56,511 21,833 38.53%
Tax -41,189 -47,719 -6,039 -7,515 -12,411 -11,508 -5,243 40.94%
NP 113,434 153,170 42,487 22,866 30,815 45,003 16,590 37.72%
-
NP to SH 103,625 142,255 42,329 23,536 30,815 45,003 16,590 35.66%
-
Tax Rate 26.64% 23.75% 12.44% 24.74% 28.71% 20.36% 24.01% -
Total Cost 505,710 391,402 196,089 166,735 142,759 75,802 53,863 45.19%
-
Net Worth 666,027 509,940 357,413 331,237 229,993 203,269 173,741 25.07%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 25,027 6,819 3,558 4,750 4,747 - - -
Div Payout % 24.15% 4.79% 8.41% 20.18% 15.41% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 666,027 509,940 357,413 331,237 229,993 203,269 173,741 25.07%
NOSH 382,774 153,596 142,395 142,774 95,038 94,985 94,940 26.13%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 18.32% 28.13% 17.81% 12.06% 17.75% 37.25% 23.55% -
ROE 15.56% 27.90% 11.84% 7.11% 13.40% 22.14% 9.55% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 161.75 354.55 167.54 132.80 182.64 127.18 74.21 13.85%
EPS 27.07 92.62 29.73 16.48 32.42 47.38 17.47 7.56%
DPS 6.54 4.44 2.50 3.33 5.00 0.00 0.00 -
NAPS 1.74 3.32 2.51 2.32 2.42 2.14 1.83 -0.83%
Adjusted Per Share Value based on latest NOSH - 142,774
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 69.36 61.01 26.73 21.24 19.45 13.53 7.89 43.61%
EPS 11.61 15.94 4.74 2.64 3.45 5.04 1.86 35.65%
DPS 2.80 0.76 0.40 0.53 0.53 0.00 0.00 -
NAPS 0.7461 0.5713 0.4004 0.3711 0.2577 0.2277 0.1946 25.07%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.01 2.85 3.68 1.77 2.06 2.79 1.90 -
P/RPS 1.24 0.80 2.20 1.33 1.13 2.19 2.56 -11.37%
P/EPS 7.42 3.08 12.38 10.74 6.35 5.89 10.87 -6.16%
EY 13.47 32.50 8.08 9.31 15.74 16.98 9.20 6.55%
DY 3.25 1.56 0.68 1.88 2.43 0.00 0.00 -
P/NAPS 1.16 0.86 1.47 0.76 0.85 1.30 1.04 1.83%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 28/05/08 04/05/07 30/05/06 28/04/05 24/05/04 28/05/03 -
Price 2.38 3.03 3.58 1.92 2.03 2.31 1.90 -
P/RPS 1.47 0.85 2.14 1.45 1.11 1.82 2.56 -8.82%
P/EPS 8.79 3.27 12.04 11.65 6.26 4.88 10.87 -3.47%
EY 11.37 30.57 8.30 8.59 15.97 20.51 9.20 3.58%
DY 2.75 1.47 0.70 1.73 2.46 0.00 0.00 -
P/NAPS 1.37 0.91 1.43 0.83 0.84 1.08 1.04 4.69%

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