[SOP] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 23.05%
YoY- 23.66%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 3,370,595 4,698,717 4,362,972 4,047,221 2,936,996 1,830,982 1,513,218 14.27%
PBT 79,171 293,300 259,089 144,420 119,308 159,282 185,929 -13.25%
Tax -33,211 -80,953 -69,769 -37,277 -29,264 -44,476 -43,470 -4.38%
NP 45,960 212,347 189,320 107,143 90,044 114,806 142,459 -17.17%
-
NP to SH 43,575 196,787 171,941 104,520 84,524 104,401 138,155 -17.48%
-
Tax Rate 41.95% 27.60% 26.93% 25.81% 24.53% 27.92% 23.38% -
Total Cost 3,324,635 4,486,370 4,173,652 3,940,078 2,846,952 1,716,176 1,370,759 15.90%
-
Net Worth 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 1,223,086 9.87%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 1,223,086 9.87%
NOSH 570,874 570,869 570,199 441,481 439,516 438,593 454,679 3.86%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 1.36% 4.52% 4.34% 2.65% 3.07% 6.27% 9.41% -
ROE 2.02% 9.22% 8.84% 7.38% 6.35% 8.21% 11.30% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 590.43 823.11 765.17 916.74 668.23 417.47 332.81 10.02%
EPS 7.63 34.47 30.15 23.67 19.23 23.80 30.39 -20.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.74 3.41 3.21 3.03 2.90 2.69 5.78%
Adjusted Per Share Value based on latest NOSH - 441,481
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 377.74 526.59 488.96 453.57 329.15 205.20 169.59 14.27%
EPS 4.88 22.05 19.27 11.71 9.47 11.70 15.48 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.412 2.3927 2.1791 1.5882 1.4925 1.4254 1.3707 9.87%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.47 3.70 3.64 4.62 5.09 6.60 5.54 -
P/RPS 0.42 0.45 0.48 0.50 0.76 1.58 1.66 -20.46%
P/EPS 32.36 10.73 12.07 19.51 26.47 27.73 18.23 10.03%
EY 3.09 9.32 8.28 5.12 3.78 3.61 5.48 -9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.99 1.07 1.44 1.68 2.28 2.06 -17.27%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 23/05/18 29/05/17 27/04/16 15/05/15 09/05/14 - -
Price 2.37 3.45 3.60 4.38 4.46 6.46 0.00 -
P/RPS 0.40 0.42 0.47 0.48 0.67 1.55 0.00 -
P/EPS 31.05 10.01 11.94 18.50 23.19 27.14 0.00 -
EY 3.22 9.99 8.38 5.41 4.31 3.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.92 1.06 1.36 1.47 2.23 0.00 -

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