[SOP] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 25.22%
YoY- 62.27%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,830,982 1,513,218 1,156,591 821,538 576,819 619,144 544,572 22.38%
PBT 159,282 185,929 338,532 268,402 160,586 154,623 200,889 -3.79%
Tax -44,476 -43,470 -88,862 -108,114 -36,085 -41,189 -47,719 -1.16%
NP 114,806 142,459 249,670 160,288 124,501 113,434 153,170 -4.68%
-
NP to SH 104,401 138,155 246,161 189,731 116,924 103,625 142,255 -5.02%
-
Tax Rate 27.92% 23.38% 26.25% 40.28% 22.47% 26.64% 23.75% -
Total Cost 1,716,176 1,370,759 906,921 661,250 452,318 505,710 391,402 27.92%
-
Net Worth 1,271,921 1,223,086 1,360,863 1,033,898 853,573 666,027 509,940 16.44%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - 34,696 12,870 8,592 25,027 6,819 -
Div Payout % - - 14.10% 6.78% 7.35% 24.15% 4.79% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,271,921 1,223,086 1,360,863 1,033,898 853,573 666,027 509,940 16.44%
NOSH 438,593 454,679 470,887 432,593 428,931 382,774 153,596 19.10%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.27% 9.41% 21.59% 19.51% 21.58% 18.32% 28.13% -
ROE 8.21% 11.30% 18.09% 18.35% 13.70% 15.56% 27.90% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 417.47 332.81 245.62 189.91 134.48 161.75 354.55 2.75%
EPS 23.80 30.39 52.28 43.86 27.26 27.07 92.62 -20.25%
DPS 0.00 0.00 7.37 3.00 2.00 6.54 4.44 -
NAPS 2.90 2.69 2.89 2.39 1.99 1.74 3.32 -2.22%
Adjusted Per Share Value based on latest NOSH - 432,593
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 205.31 169.68 129.69 92.12 64.68 69.42 61.06 22.38%
EPS 11.71 15.49 27.60 21.27 13.11 11.62 15.95 -5.01%
DPS 0.00 0.00 3.89 1.44 0.96 2.81 0.76 -
NAPS 1.4262 1.3714 1.5259 1.1593 0.9571 0.7468 0.5718 16.44%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 6.60 5.54 6.90 3.50 2.98 2.01 2.85 -
P/RPS 1.58 1.66 2.81 1.84 2.22 1.24 0.80 12.00%
P/EPS 27.73 18.23 13.20 7.98 10.93 7.42 3.08 44.20%
EY 3.61 5.48 7.58 12.53 9.15 13.47 32.50 -30.65%
DY 0.00 0.00 1.07 0.86 0.67 3.25 1.56 -
P/NAPS 2.28 2.06 2.39 1.46 1.50 1.16 0.86 17.63%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 09/05/14 - 08/05/12 12/05/11 27/05/10 21/05/09 28/05/08 -
Price 6.46 0.00 6.66 3.48 2.41 2.38 3.03 -
P/RPS 1.55 0.00 2.71 1.83 1.79 1.47 0.85 10.52%
P/EPS 27.14 0.00 12.74 7.93 8.84 8.79 3.27 42.26%
EY 3.68 0.00 7.85 12.60 11.31 11.37 30.57 -29.72%
DY 0.00 0.00 1.11 0.86 0.83 2.75 1.47 -
P/NAPS 2.23 0.00 2.30 1.46 1.21 1.37 0.91 16.10%

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