[SOP] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 41.96%
YoY- 215.94%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 78,074 70,596 66,228 61,030 49,788 53,696 36,675 65.71%
PBT 61,510 26,772 18,714 15,772 10,670 14,300 4,257 496.14%
Tax -8,188 -7,632 -4,510 -6,626 -4,228 -4,700 -2,237 138.07%
NP 53,322 19,140 14,204 9,145 6,442 9,600 2,020 791.88%
-
NP to SH 53,322 19,140 14,204 9,145 6,442 9,600 2,020 791.88%
-
Tax Rate 13.31% 28.51% 24.10% 42.01% 39.63% 32.87% 52.55% -
Total Cost 24,752 51,456 52,024 51,885 43,346 44,096 34,655 -20.14%
-
Net Worth 194,709 173,741 157,590 164,350 160,574 159,367 157,427 15.26%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 194,709 173,741 157,590 164,350 160,574 159,367 157,427 15.26%
NOSH 94,980 94,940 94,933 95,000 95,014 94,861 94,835 0.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 68.30% 27.11% 21.45% 14.98% 12.94% 17.88% 5.51% -
ROE 27.39% 11.02% 9.01% 5.56% 4.01% 6.02% 1.28% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 82.20 74.36 69.76 64.24 52.40 56.60 38.67 65.55%
EPS 56.14 20.16 15.00 9.63 6.78 10.12 2.13 790.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.83 1.66 1.73 1.69 1.68 1.66 15.15%
Adjusted Per Share Value based on latest NOSH - 95,013
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.74 7.90 7.41 6.83 5.57 6.01 4.10 65.86%
EPS 5.97 2.14 1.59 1.02 0.72 1.07 0.23 781.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.1945 0.1764 0.184 0.1797 0.1784 0.1762 15.25%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.95 1.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.37 2.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.47 9.42 0.00 0.00 0.00 0.00 0.00 -
EY 28.79 10.61 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 0.95 1.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 17/05/02 23/04/02 -
Price 1.93 1.90 1.90 0.00 0.00 0.00 0.00 -
P/RPS 2.35 2.56 2.72 0.00 0.00 0.00 0.00 -
P/EPS 3.44 9.42 12.70 0.00 0.00 0.00 0.00 -
EY 29.09 10.61 7.87 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 0.94 1.04 1.14 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