[SOP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -13.68%
YoY- -43.88%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,047,221 2,936,996 1,830,982 1,513,218 1,156,591 821,538 576,819 38.32%
PBT 144,420 119,308 159,282 185,929 338,532 268,402 160,586 -1.75%
Tax -37,277 -29,264 -44,476 -43,470 -88,862 -108,114 -36,085 0.54%
NP 107,143 90,044 114,806 142,459 249,670 160,288 124,501 -2.46%
-
NP to SH 104,520 84,524 104,401 138,155 246,161 189,731 116,924 -1.85%
-
Tax Rate 25.81% 24.53% 27.92% 23.38% 26.25% 40.28% 22.47% -
Total Cost 3,940,078 2,846,952 1,716,176 1,370,759 906,921 661,250 452,318 43.39%
-
Net Worth 1,417,155 1,331,733 1,271,921 1,223,086 1,360,863 1,033,898 853,573 8.80%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 34,696 12,870 8,592 -
Div Payout % - - - - 14.10% 6.78% 7.35% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,417,155 1,331,733 1,271,921 1,223,086 1,360,863 1,033,898 853,573 8.80%
NOSH 441,481 439,516 438,593 454,679 470,887 432,593 428,931 0.48%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.65% 3.07% 6.27% 9.41% 21.59% 19.51% 21.58% -
ROE 7.38% 6.35% 8.21% 11.30% 18.09% 18.35% 13.70% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 916.74 668.23 417.47 332.81 245.62 189.91 134.48 37.65%
EPS 23.67 19.23 23.80 30.39 52.28 43.86 27.26 -2.32%
DPS 0.00 0.00 0.00 0.00 7.37 3.00 2.00 -
NAPS 3.21 3.03 2.90 2.69 2.89 2.39 1.99 8.28%
Adjusted Per Share Value based on latest NOSH - 454,679
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 453.40 329.03 205.12 169.52 129.57 92.04 64.62 38.32%
EPS 11.71 9.47 11.70 15.48 27.58 21.26 13.10 -1.85%
DPS 0.00 0.00 0.00 0.00 3.89 1.44 0.96 -
NAPS 1.5876 1.4919 1.4249 1.3702 1.5245 1.1583 0.9562 8.80%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.62 5.09 6.60 5.54 6.90 3.50 2.98 -
P/RPS 0.50 0.76 1.58 1.66 2.81 1.84 2.22 -21.98%
P/EPS 19.51 26.47 27.73 18.23 13.20 7.98 10.93 10.12%
EY 5.12 3.78 3.61 5.48 7.58 12.53 9.15 -9.21%
DY 0.00 0.00 0.00 0.00 1.07 0.86 0.67 -
P/NAPS 1.44 1.68 2.28 2.06 2.39 1.46 1.50 -0.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/04/16 15/05/15 09/05/14 - 08/05/12 12/05/11 27/05/10 -
Price 4.38 4.46 6.46 0.00 6.66 3.48 2.41 -
P/RPS 0.48 0.67 1.55 0.00 2.71 1.83 1.79 -19.68%
P/EPS 18.50 23.19 27.14 0.00 12.74 7.93 8.84 13.08%
EY 5.41 4.31 3.68 0.00 7.85 12.60 11.31 -11.55%
DY 0.00 0.00 0.00 0.00 1.11 0.86 0.83 -
P/NAPS 1.36 1.47 2.23 0.00 2.30 1.46 1.21 1.96%

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