[SOP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.61%
YoY- -47.35%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 175,124 184,963 175,422 161,934 156,572 167,954 152,473 9.68%
PBT 17,364 31,875 30,321 25,680 23,340 47,403 42,976 -45.37%
Tax -9,136 -7,062 -13,021 -10,210 -8,552 -13,541 -13,641 -23.46%
NP 8,228 24,813 17,300 15,470 14,788 33,862 29,334 -57.18%
-
NP to SH 10,908 24,813 17,300 15,470 14,788 33,862 29,334 -48.32%
-
Tax Rate 52.61% 22.16% 42.94% 39.76% 36.64% 28.57% 31.74% -
Total Cost 166,896 160,150 158,122 146,464 141,784 134,092 123,138 22.49%
-
Net Worth 331,237 248,794 189,967 233,760 229,993 225,999 214,597 33.59%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 6,332 - - 4,747 6,330 -
Div Payout % - - 36.60% - - 14.02% 21.58% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 331,237 248,794 189,967 233,760 229,993 225,999 214,597 33.59%
NOSH 142,774 94,959 94,983 95,024 95,038 94,957 94,954 31.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.70% 13.42% 9.86% 9.55% 9.44% 20.16% 19.24% -
ROE 3.29% 9.97% 9.11% 6.62% 6.43% 14.98% 13.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 122.66 194.78 184.69 170.41 164.75 176.87 160.57 -16.44%
EPS 7.64 26.13 18.21 16.28 15.56 35.66 30.89 -60.63%
DPS 0.00 0.00 6.67 0.00 0.00 5.00 6.67 -
NAPS 2.32 2.62 2.00 2.46 2.42 2.38 2.26 1.76%
Adjusted Per Share Value based on latest NOSH - 95,011
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 19.63 20.73 19.66 18.15 17.55 18.82 17.09 9.68%
EPS 1.22 2.78 1.94 1.73 1.66 3.79 3.29 -48.41%
DPS 0.00 0.00 0.71 0.00 0.00 0.53 0.71 -
NAPS 0.3712 0.2788 0.2129 0.262 0.2578 0.2533 0.2405 33.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.77 1.56 2.19 2.06 2.06 2.23 2.22 -
P/RPS 1.44 0.80 1.19 1.21 1.25 1.26 1.38 2.88%
P/EPS 23.17 5.97 12.02 12.65 13.24 6.25 7.19 118.32%
EY 4.32 16.75 8.32 7.90 7.55 15.99 13.92 -54.19%
DY 0.00 0.00 3.04 0.00 0.00 2.24 3.00 -
P/NAPS 0.76 0.60 1.10 0.84 0.85 0.94 0.98 -15.60%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 14/12/05 26/08/05 28/04/05 26/04/05 24/12/04 -
Price 1.92 1.87 1.52 2.03 2.03 2.04 2.20 -
P/RPS 1.57 0.96 0.82 1.19 1.23 1.15 1.37 9.51%
P/EPS 25.13 7.16 8.35 12.47 13.05 5.72 7.12 131.99%
EY 3.98 13.97 11.98 8.02 7.67 17.48 14.04 -56.88%
DY 0.00 0.00 4.39 0.00 0.00 2.45 3.03 -
P/NAPS 0.83 0.71 0.76 0.83 0.84 0.86 0.97 -9.87%

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