[SOP] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 69.98%
YoY- 250.36%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 5,137,923 5,079,238 3,029,661 2,691,354 3,370,595 4,698,717 4,362,972 2.76%
PBT 468,356 869,663 317,042 213,564 79,171 293,300 259,089 10.36%
Tax -122,374 -207,475 -86,468 -54,804 -33,211 -80,953 -69,769 9.81%
NP 345,982 662,188 230,574 158,760 45,960 212,347 189,320 10.56%
-
NP to SH 329,633 627,146 210,055 152,668 43,575 196,787 171,941 11.45%
-
Tax Rate 26.13% 23.86% 27.27% 25.66% 41.95% 27.60% 26.93% -
Total Cost 4,791,941 4,417,050 2,799,087 2,532,594 3,324,635 4,486,370 4,173,652 2.32%
-
Net Worth 3,338,118 2,997,316 2,456,525 2,272,197 2,152,195 2,134,979 1,944,380 9.42%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 35,340 22,867 - 28,543 - - - -
Div Payout % 10.72% 3.65% - 18.70% - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,338,118 2,997,316 2,456,525 2,272,197 2,152,195 2,134,979 1,944,380 9.42%
NOSH 890,175 572,799 571,418 570,911 570,874 570,869 570,199 7.70%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.73% 13.04% 7.61% 5.90% 1.36% 4.52% 4.34% -
ROE 9.87% 20.92% 8.55% 6.72% 2.02% 9.22% 8.84% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 577.19 887.97 530.32 471.42 590.43 823.11 765.17 -4.58%
EPS 37.03 109.64 36.77 26.74 7.63 34.47 30.15 3.48%
DPS 4.00 4.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.75 5.24 4.30 3.98 3.77 3.74 3.41 1.59%
Adjusted Per Share Value based on latest NOSH - 570,911
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 576.11 569.53 339.72 301.78 377.94 526.87 489.22 2.76%
EPS 36.96 70.32 23.55 17.12 4.89 22.07 19.28 11.45%
DPS 3.96 2.56 0.00 3.20 0.00 0.00 0.00 -
NAPS 3.743 3.3609 2.7545 2.5478 2.4133 2.3939 2.1802 9.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.39 5.40 3.98 2.39 2.47 3.70 3.64 -
P/RPS 0.41 0.61 0.75 0.51 0.42 0.45 0.48 -2.59%
P/EPS 6.45 4.93 10.82 8.94 32.36 10.73 12.07 -9.91%
EY 15.49 20.30 9.24 11.19 3.09 9.32 8.28 10.99%
DY 1.67 0.74 0.00 2.09 0.00 0.00 0.00 -
P/NAPS 0.64 1.03 0.93 0.60 0.66 0.99 1.07 -8.20%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 23/05/22 24/05/21 22/05/20 21/05/19 23/05/18 29/05/17 -
Price 2.52 6.00 4.05 2.85 2.37 3.45 3.60 -
P/RPS 0.44 0.68 0.76 0.60 0.40 0.42 0.47 -1.09%
P/EPS 6.81 5.47 11.01 10.66 31.05 10.01 11.94 -8.92%
EY 14.69 18.27 9.08 9.38 3.22 9.99 8.38 9.80%
DY 1.59 0.67 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 0.67 1.15 0.94 0.72 0.63 0.92 1.06 -7.35%

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