[SOP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 178.59%
YoY- 727.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 134,092 104,931 98,168 78,074 70,596 66,228 61,030 68.92%
PBT 40,048 53,192 58,798 61,510 26,772 18,714 15,772 86.01%
Tax -13,072 -10,147 -10,625 -8,188 -7,632 -4,510 -6,626 57.23%
NP 26,976 43,045 48,173 53,322 19,140 14,204 9,145 105.54%
-
NP to SH 26,976 43,045 48,173 53,322 19,140 14,204 9,145 105.54%
-
Tax Rate 32.64% 19.08% 18.07% 13.31% 28.51% 24.10% 42.01% -
Total Cost 107,116 61,886 49,994 24,752 51,456 52,024 51,885 62.06%
-
Net Worth 203,269 196,695 202,305 194,709 173,741 157,590 164,350 15.20%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,751 - - - - - -
Div Payout % - 11.04% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 203,269 196,695 202,305 194,709 173,741 157,590 164,350 15.20%
NOSH 94,985 95,022 94,978 94,980 94,940 94,933 95,000 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 20.12% 41.02% 49.07% 68.30% 27.11% 21.45% 14.98% -
ROE 13.27% 21.88% 23.81% 27.39% 11.02% 9.01% 5.56% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 141.17 110.43 103.36 82.20 74.36 69.76 64.24 68.94%
EPS 28.40 45.30 50.72 56.14 20.16 15.00 9.63 105.51%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.07 2.13 2.05 1.83 1.66 1.73 15.21%
Adjusted Per Share Value based on latest NOSH - 94,943
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 15.01 11.74 10.99 8.74 7.90 7.41 6.83 68.95%
EPS 3.02 4.82 5.39 5.97 2.14 1.59 1.02 106.05%
DPS 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.2202 0.2264 0.2179 0.1945 0.1764 0.184 15.18%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 2.79 2.03 1.92 1.95 1.90 0.00 0.00 -
P/RPS 1.98 1.84 1.86 2.37 2.56 0.00 0.00 -
P/EPS 9.82 4.48 3.79 3.47 9.42 0.00 0.00 -
EY 10.18 22.32 26.42 28.79 10.61 0.00 0.00 -
DY 0.00 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.98 0.90 0.95 1.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 -
Price 2.31 2.31 2.00 1.93 1.90 1.90 0.00 -
P/RPS 1.64 2.09 1.94 2.35 2.56 2.72 0.00 -
P/EPS 8.13 5.10 3.94 3.44 9.42 12.70 0.00 -
EY 12.29 19.61 25.36 29.09 10.61 7.87 0.00 -
DY 0.00 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 0.94 0.94 1.04 1.14 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