[SOP] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 13.72%
YoY- -24.43%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 4,362,972 4,047,221 2,936,996 1,830,982 1,513,218 1,156,591 821,538 32.05%
PBT 259,089 144,420 119,308 159,282 185,929 338,532 268,402 -0.58%
Tax -69,769 -37,277 -29,264 -44,476 -43,470 -88,862 -108,114 -7.03%
NP 189,320 107,143 90,044 114,806 142,459 249,670 160,288 2.81%
-
NP to SH 171,941 104,520 84,524 104,401 138,155 246,161 189,731 -1.62%
-
Tax Rate 26.93% 25.81% 24.53% 27.92% 23.38% 26.25% 40.28% -
Total Cost 4,173,652 3,940,078 2,846,952 1,716,176 1,370,759 906,921 661,250 35.90%
-
Net Worth 1,944,380 1,417,155 1,331,733 1,271,921 1,223,086 1,360,863 1,033,898 11.09%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - 34,696 12,870 -
Div Payout % - - - - - 14.10% 6.78% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,944,380 1,417,155 1,331,733 1,271,921 1,223,086 1,360,863 1,033,898 11.09%
NOSH 570,199 441,481 439,516 438,593 454,679 470,887 432,593 4.70%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.34% 2.65% 3.07% 6.27% 9.41% 21.59% 19.51% -
ROE 8.84% 7.38% 6.35% 8.21% 11.30% 18.09% 18.35% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 765.17 916.74 668.23 417.47 332.81 245.62 189.91 26.11%
EPS 30.15 23.67 19.23 23.80 30.39 52.28 43.86 -6.05%
DPS 0.00 0.00 0.00 0.00 0.00 7.37 3.00 -
NAPS 3.41 3.21 3.03 2.90 2.69 2.89 2.39 6.09%
Adjusted Per Share Value based on latest NOSH - 438,593
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 488.77 453.40 329.03 205.12 169.52 129.57 92.04 32.05%
EPS 19.26 11.71 9.47 11.70 15.48 27.58 21.26 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 3.89 1.44 -
NAPS 2.1782 1.5876 1.4919 1.4249 1.3702 1.5245 1.1583 11.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.64 4.62 5.09 6.60 5.54 6.90 3.50 -
P/RPS 0.48 0.50 0.76 1.58 1.66 2.81 1.84 -20.04%
P/EPS 12.07 19.51 26.47 27.73 18.23 13.20 7.98 7.13%
EY 8.28 5.12 3.78 3.61 5.48 7.58 12.53 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 1.07 0.86 -
P/NAPS 1.07 1.44 1.68 2.28 2.06 2.39 1.46 -5.04%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 27/04/16 15/05/15 09/05/14 - 08/05/12 12/05/11 -
Price 3.60 4.38 4.46 6.46 0.00 6.66 3.48 -
P/RPS 0.47 0.48 0.67 1.55 0.00 2.71 1.83 -20.25%
P/EPS 11.94 18.50 23.19 27.14 0.00 12.74 7.93 7.05%
EY 8.38 5.41 4.31 3.68 0.00 7.85 12.60 -6.56%
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.86 -
P/NAPS 1.06 1.36 1.47 2.23 0.00 2.30 1.46 -5.19%

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