[SOP] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 82.08%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,403,968 2,186,552 1,704,411 1,617,281 1,482,096 1,708,232 1,314,943 49.67%
PBT 194,736 195,820 145,436 123,877 67,914 117,216 213,935 -6.09%
Tax -52,528 -51,928 -39,372 -35,668 -20,894 -30,004 -50,333 2.89%
NP 142,208 143,892 106,064 88,209 47,020 87,212 163,602 -8.94%
-
NP to SH 133,170 134,736 97,254 81,001 44,486 87,844 156,776 -10.33%
-
Tax Rate 26.97% 26.52% 27.07% 28.79% 30.77% 25.60% 23.53% -
Total Cost 2,261,760 2,042,660 1,598,347 1,529,072 1,435,076 1,621,020 1,151,341 57.04%
-
Net Worth 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 647,043 1,358,725 -3.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 26,249 - - - 26,129 -
Div Payout % - - 26.99% - - - 16.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 647,043 1,358,725 -3.21%
NOSH 438,636 438,593 437,489 437,057 436,994 240,536 435,488 0.48%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.92% 6.58% 6.22% 5.45% 3.17% 5.11% 12.44% -
ROE 10.29% 10.59% 7.88% 6.76% 3.80% 13.58% 11.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 548.05 498.54 389.59 370.04 339.16 710.18 301.95 48.95%
EPS 30.36 30.72 22.23 18.53 10.18 36.52 36.00 -10.76%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.95 2.90 2.82 2.74 2.68 2.69 3.12 -3.67%
Adjusted Per Share Value based on latest NOSH - 438,088
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 269.41 245.05 191.01 181.25 166.10 191.44 147.37 49.67%
EPS 14.92 15.10 10.90 9.08 4.99 9.84 17.57 -10.35%
DPS 0.00 0.00 2.94 0.00 0.00 0.00 2.93 -
NAPS 1.4502 1.4254 1.3826 1.3421 1.3125 0.7251 1.5227 -3.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.94 6.60 6.51 5.62 5.60 5.54 5.76 -
P/RPS 1.27 1.32 1.67 1.52 1.65 0.78 1.91 -23.87%
P/EPS 22.86 21.48 29.28 30.32 55.01 15.17 16.00 26.93%
EY 4.37 4.65 3.41 3.30 1.82 6.59 6.25 -21.27%
DY 0.00 0.00 0.92 0.00 0.00 0.00 1.04 -
P/NAPS 2.35 2.28 2.31 2.05 2.09 2.06 1.85 17.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 09/05/14 25/02/14 29/11/13 27/08/13 30/04/13 - -
Price 6.00 6.46 6.04 6.10 5.52 5.63 0.00 -
P/RPS 1.09 1.30 1.55 1.65 1.63 0.79 0.00 -
P/EPS 19.76 21.03 27.17 32.91 54.22 15.42 0.00 -
EY 5.06 4.76 3.68 3.04 1.84 6.49 0.00 -
DY 0.00 0.00 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.23 2.14 2.23 2.06 2.09 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