[SOP] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -32.9%
YoY- 259.14%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 70,596 66,228 61,030 49,788 53,696 36,675 31,962 69.68%
PBT 26,772 18,714 15,772 10,670 14,300 4,257 4,201 244.11%
Tax -7,632 -4,510 -6,626 -4,228 -4,700 -2,237 -1,306 224.78%
NP 19,140 14,204 9,145 6,442 9,600 2,020 2,894 252.74%
-
NP to SH 19,140 14,204 9,145 6,442 9,600 2,020 2,894 252.74%
-
Tax Rate 28.51% 24.10% 42.01% 39.63% 32.87% 52.55% 31.09% -
Total Cost 51,456 52,024 51,885 43,346 44,096 34,655 29,068 46.38%
-
Net Worth 173,741 157,590 164,350 160,574 159,367 157,427 159,269 5.97%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 173,741 157,590 164,350 160,574 159,367 157,427 159,269 5.97%
NOSH 94,940 94,933 95,000 95,014 94,861 94,835 94,803 0.09%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 27.11% 21.45% 14.98% 12.94% 17.88% 5.51% 9.06% -
ROE 11.02% 9.01% 5.56% 4.01% 6.02% 1.28% 1.82% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 74.36 69.76 64.24 52.40 56.60 38.67 33.71 69.53%
EPS 20.16 15.00 9.63 6.78 10.12 2.13 3.05 252.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.66 1.73 1.69 1.68 1.66 1.68 5.87%
Adjusted Per Share Value based on latest NOSH - 95,465
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.90 7.41 6.83 5.57 6.01 4.10 3.58 69.57%
EPS 2.14 1.59 1.02 0.72 1.07 0.23 0.32 255.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1764 0.184 0.1797 0.1784 0.1762 0.1783 5.97%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.42 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.61 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 27/11/02 28/08/02 17/05/02 23/04/02 27/11/01 -
Price 1.90 1.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.56 2.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.42 12.70 0.00 0.00 0.00 0.00 0.00 -
EY 10.61 7.87 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.14 0.00 0.00 0.00 0.00 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