[SOP] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 40.88%
YoY- 174.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 663,860 439,482 362,276 297,692 243,500 221,482 203,445 119.84%
PBT 253,188 151,370 116,970 80,040 55,112 39,558 35,388 270.85%
Tax -64,948 -34,198 -22,844 -15,056 -10,864 -5,736 -8,406 290.34%
NP 188,240 117,172 94,126 64,984 44,248 33,822 26,981 264.68%
-
NP to SH 174,240 109,285 87,448 59,620 42,320 34,786 28,665 232.70%
-
Tax Rate 25.65% 22.59% 19.53% 18.81% 19.71% 14.50% 23.75% -
Total Cost 475,620 322,310 268,149 232,708 199,252 187,660 176,464 93.55%
-
Net Worth 509,940 451,957 406,701 377,431 357,413 346,749 333,703 32.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 27,278 7,151 9,513 - - 3,552 4,733 221.11%
Div Payout % 15.66% 6.54% 10.88% - - 10.21% 16.51% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 509,940 451,957 406,701 377,431 357,413 346,749 333,703 32.63%
NOSH 153,596 143,024 142,702 142,427 142,395 142,110 142,001 5.36%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.36% 26.66% 25.98% 21.83% 18.17% 15.27% 13.26% -
ROE 34.17% 24.18% 21.50% 15.80% 11.84% 10.03% 8.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 432.21 307.28 253.87 209.01 171.00 155.85 143.27 108.64%
EPS 113.44 76.41 61.28 41.86 29.72 24.26 20.19 215.71%
DPS 17.76 5.00 6.67 0.00 0.00 2.50 3.33 204.94%
NAPS 3.32 3.16 2.85 2.65 2.51 2.44 2.35 25.87%
Adjusted Per Share Value based on latest NOSH - 142,444
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 74.30 49.19 40.55 33.32 27.25 24.79 22.77 119.83%
EPS 19.50 12.23 9.79 6.67 4.74 3.89 3.21 232.56%
DPS 3.05 0.80 1.06 0.00 0.00 0.40 0.53 220.78%
NAPS 0.5708 0.5059 0.4552 0.4224 0.40 0.3881 0.3735 32.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.85 3.05 4.02 3.78 3.68 2.98 2.10 -
P/RPS 0.66 0.99 1.58 1.81 2.15 1.91 1.47 -41.33%
P/EPS 2.51 3.99 6.56 9.03 12.38 12.17 10.40 -61.20%
EY 39.80 25.05 15.24 11.07 8.08 8.21 9.61 157.67%
DY 6.23 1.64 1.66 0.00 0.00 0.84 1.59 148.33%
P/NAPS 0.86 0.97 1.41 1.43 1.47 1.22 0.89 -2.25%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 -
Price 3.03 2.97 5.60 3.80 3.58 3.76 2.50 -
P/RPS 0.70 0.97 2.21 1.82 2.09 2.41 1.74 -45.47%
P/EPS 2.67 3.89 9.14 9.08 12.05 15.36 12.38 -64.00%
EY 37.44 25.73 10.94 11.02 8.30 6.51 8.07 177.90%
DY 5.86 1.68 1.19 0.00 0.00 0.66 1.33 168.51%
P/NAPS 0.91 0.94 1.96 1.43 1.43 1.54 1.06 -9.66%

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