[SOP] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.96%
YoY- 162.02%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 915,132 1,166,292 1,136,965 1,053,338 953,936 728,158 687,424 20.99%
PBT 229,240 362,359 397,526 389,424 326,216 222,135 203,500 8.25%
Tax -57,456 -95,076 -103,278 -111,890 -243,904 -57,853 -54,089 4.10%
NP 171,784 267,283 294,248 277,534 82,312 164,282 149,410 9.74%
-
NP to SH 171,968 242,948 295,654 279,660 247,576 151,514 137,028 16.33%
-
Tax Rate 25.06% 26.24% 25.98% 28.73% 74.77% 26.04% 26.58% -
Total Cost 743,348 899,009 842,717 775,804 871,624 563,876 538,013 24.02%
-
Net Worth 1,360,863 1,209,106 1,163,079 1,099,459 1,033,898 970,589 926,821 29.15%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 21,668 17,294 25,971 - - - -
Div Payout % - 8.92% 5.85% 9.29% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,360,863 1,209,106 1,163,079 1,099,459 1,033,898 970,589 926,821 29.15%
NOSH 470,887 433,371 432,371 432,858 432,593 429,464 429,084 6.38%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 18.77% 22.92% 25.88% 26.35% 8.63% 22.56% 21.73% -
ROE 12.64% 20.09% 25.42% 25.44% 23.95% 15.61% 14.78% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 194.34 269.12 262.96 243.34 220.52 169.55 160.21 13.72%
EPS 36.52 56.06 61.68 57.52 51.36 35.30 31.88 9.47%
DPS 0.00 5.00 4.00 6.00 0.00 0.00 0.00 -
NAPS 2.89 2.79 2.69 2.54 2.39 2.26 2.16 21.40%
Adjusted Per Share Value based on latest NOSH - 433,071
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 102.56 130.71 127.42 118.05 106.91 81.60 77.04 20.99%
EPS 19.27 27.23 33.13 31.34 27.75 16.98 15.36 16.30%
DPS 0.00 2.43 1.94 2.91 0.00 0.00 0.00 -
NAPS 1.5251 1.3551 1.3035 1.2322 1.1587 1.0877 1.0387 29.15%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.90 5.59 4.00 3.76 3.50 3.87 2.81 -
P/RPS 3.55 2.08 1.52 1.55 1.59 2.28 1.75 60.17%
P/EPS 18.89 9.97 5.85 5.82 6.12 10.97 8.80 66.32%
EY 5.29 10.03 17.09 17.18 16.35 9.12 11.36 -39.89%
DY 0.00 0.89 1.00 1.60 0.00 0.00 0.00 -
P/NAPS 2.39 2.00 1.49 1.48 1.46 1.71 1.30 50.01%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 08/05/12 24/02/12 29/11/11 26/08/11 12/05/11 25/02/11 24/11/10 -
Price 6.66 6.25 4.75 4.19 3.48 3.68 3.23 -
P/RPS 3.43 2.32 1.81 1.72 1.58 2.17 2.02 42.28%
P/EPS 18.24 11.15 6.95 6.49 6.08 10.43 10.11 48.14%
EY 5.48 8.97 14.40 15.42 16.45 9.59 9.89 -32.51%
DY 0.00 0.80 0.84 1.43 0.00 0.00 0.00 -
P/NAPS 2.30 2.24 1.77 1.65 1.46 1.63 1.50 32.93%

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