[SOP] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.08%
YoY- 12.83%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,513,218 1,156,591 821,538 576,819 619,144 544,572 238,576 36.01%
PBT 185,929 338,532 268,402 160,586 154,623 200,889 48,526 25.06%
Tax -43,470 -88,862 -108,114 -36,085 -41,189 -47,719 -6,039 38.91%
NP 142,459 249,670 160,288 124,501 113,434 153,170 42,487 22.31%
-
NP to SH 138,155 246,161 189,731 116,924 103,625 142,255 42,329 21.77%
-
Tax Rate 23.38% 26.25% 40.28% 22.47% 26.64% 23.75% 12.44% -
Total Cost 1,370,759 906,921 661,250 452,318 505,710 391,402 196,089 38.23%
-
Net Worth 1,223,086 1,360,863 1,033,898 853,573 666,027 509,940 357,413 22.73%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 34,696 12,870 8,592 25,027 6,819 3,558 -
Div Payout % - 14.10% 6.78% 7.35% 24.15% 4.79% 8.41% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,223,086 1,360,863 1,033,898 853,573 666,027 509,940 357,413 22.73%
NOSH 454,679 470,887 432,593 428,931 382,774 153,596 142,395 21.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.41% 21.59% 19.51% 21.58% 18.32% 28.13% 17.81% -
ROE 11.30% 18.09% 18.35% 13.70% 15.56% 27.90% 11.84% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 332.81 245.62 189.91 134.48 161.75 354.55 167.54 12.10%
EPS 30.39 52.28 43.86 27.26 27.07 92.62 29.73 0.36%
DPS 0.00 7.37 3.00 2.00 6.54 4.44 2.50 -
NAPS 2.69 2.89 2.39 1.99 1.74 3.32 2.51 1.15%
Adjusted Per Share Value based on latest NOSH - 428,931
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 169.52 129.57 92.04 64.62 69.36 61.01 26.73 36.01%
EPS 15.48 27.58 21.26 13.10 11.61 15.94 4.74 21.78%
DPS 0.00 3.89 1.44 0.96 2.80 0.76 0.40 -
NAPS 1.3702 1.5245 1.1583 0.9562 0.7461 0.5713 0.4004 22.73%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.54 6.90 3.50 2.98 2.01 2.85 3.68 -
P/RPS 1.66 2.81 1.84 2.22 1.24 0.80 2.20 -4.58%
P/EPS 18.23 13.20 7.98 10.93 7.42 3.08 12.38 6.65%
EY 5.48 7.58 12.53 9.15 13.47 32.50 8.08 -6.26%
DY 0.00 1.07 0.86 0.67 3.25 1.56 0.68 -
P/NAPS 2.06 2.39 1.46 1.50 1.16 0.86 1.47 5.77%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date - 08/05/12 12/05/11 27/05/10 21/05/09 28/05/08 04/05/07 -
Price 0.00 6.66 3.48 2.41 2.38 3.03 3.58 -
P/RPS 0.00 2.71 1.83 1.79 1.47 0.85 2.14 -
P/EPS 0.00 12.74 7.93 8.84 8.79 3.27 12.04 -
EY 0.00 7.85 12.60 11.31 11.37 30.57 8.30 -
DY 0.00 1.11 0.86 0.83 2.75 1.47 0.70 -
P/NAPS 0.00 2.30 1.46 1.21 1.37 0.91 1.43 -

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