[SOP] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -25.04%
YoY- -19.04%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 4,698,717 4,362,972 4,047,221 2,936,996 1,830,982 1,513,218 1,156,591 26.30%
PBT 293,300 259,089 144,420 119,308 159,282 185,929 338,532 -2.36%
Tax -80,953 -69,769 -37,277 -29,264 -44,476 -43,470 -88,862 -1.54%
NP 212,347 189,320 107,143 90,044 114,806 142,459 249,670 -2.66%
-
NP to SH 196,787 171,941 104,520 84,524 104,401 138,155 246,161 -3.66%
-
Tax Rate 27.60% 26.93% 25.81% 24.53% 27.92% 23.38% 26.25% -
Total Cost 4,486,370 4,173,652 3,940,078 2,846,952 1,716,176 1,370,759 906,921 30.51%
-
Net Worth 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 1,223,086 1,360,863 7.79%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - 34,696 -
Div Payout % - - - - - - 14.10% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 1,223,086 1,360,863 7.79%
NOSH 570,869 570,199 441,481 439,516 438,593 454,679 470,887 3.25%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.52% 4.34% 2.65% 3.07% 6.27% 9.41% 21.59% -
ROE 9.22% 8.84% 7.38% 6.35% 8.21% 11.30% 18.09% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 823.11 765.17 916.74 668.23 417.47 332.81 245.62 22.31%
EPS 34.47 30.15 23.67 19.23 23.80 30.39 52.28 -6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.37 -
NAPS 3.74 3.41 3.21 3.03 2.90 2.69 2.89 4.38%
Adjusted Per Share Value based on latest NOSH - 439,516
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 526.84 489.19 453.79 329.31 205.30 169.67 129.68 26.30%
EPS 22.06 19.28 11.72 9.48 11.71 15.49 27.60 -3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.89 -
NAPS 2.3938 2.1801 1.589 1.4932 1.4261 1.3714 1.5259 7.79%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.70 3.64 4.62 5.09 6.60 5.54 6.90 -
P/RPS 0.45 0.48 0.50 0.76 1.58 1.66 2.81 -26.29%
P/EPS 10.73 12.07 19.51 26.47 27.73 18.23 13.20 -3.39%
EY 9.32 8.28 5.12 3.78 3.61 5.48 7.58 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.07 -
P/NAPS 0.99 1.07 1.44 1.68 2.28 2.06 2.39 -13.65%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 29/05/17 27/04/16 15/05/15 09/05/14 - 08/05/12 -
Price 3.45 3.60 4.38 4.46 6.46 0.00 6.66 -
P/RPS 0.42 0.47 0.48 0.67 1.55 0.00 2.71 -26.69%
P/EPS 10.01 11.94 18.50 23.19 27.14 0.00 12.74 -3.93%
EY 9.99 8.38 5.41 4.31 3.68 0.00 7.85 4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 0.92 1.06 1.36 1.47 2.23 0.00 2.30 -14.15%

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