[SOP] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -17.51%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 533,709 518,750 406,356 683,520 749,328 708,186 663,860 -13.52%
PBT 117,245 107,870 37,440 208,560 257,085 259,640 253,188 -40.11%
Tax -22,776 -20,292 -11,008 -54,674 -69,669 -67,416 -64,948 -50.23%
NP 94,469 87,578 26,432 153,886 187,416 192,224 188,240 -36.82%
-
NP to SH 88,304 82,744 26,488 140,563 170,396 175,422 174,240 -36.40%
-
Tax Rate 19.43% 18.81% 29.40% 26.21% 27.10% 25.97% 25.65% -
Total Cost 439,240 431,172 379,924 529,634 561,912 515,962 475,620 -5.16%
-
Net Worth 707,400 683,803 666,027 667,180 633,177 586,388 509,940 24.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 15,295 - 35,215 23,273 24,977 - 27,278 -31.97%
Div Payout % 17.32% - 132.95% 16.56% 14.66% - 15.66% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 707,400 683,803 666,027 667,180 633,177 586,388 509,940 24.35%
NOSH 382,378 382,012 382,774 387,895 374,661 176,623 153,596 83.58%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.70% 16.88% 6.50% 22.51% 25.01% 27.14% 28.36% -
ROE 12.48% 12.10% 3.98% 21.07% 26.91% 29.92% 34.17% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 139.58 135.79 106.16 176.21 200.00 400.96 432.21 -52.89%
EPS 23.09 21.66 6.92 36.24 45.48 99.32 113.44 -65.36%
DPS 4.00 0.00 9.20 6.00 6.67 0.00 17.76 -62.94%
NAPS 1.85 1.79 1.74 1.72 1.69 3.32 3.32 -32.26%
Adjusted Per Share Value based on latest NOSH - 426,946
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.81 58.14 45.54 76.60 83.98 79.37 74.40 -13.53%
EPS 9.90 9.27 2.97 15.75 19.10 19.66 19.53 -36.39%
DPS 1.71 0.00 3.95 2.61 2.80 0.00 3.06 -32.13%
NAPS 0.7928 0.7663 0.7464 0.7477 0.7096 0.6572 0.5715 24.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.77 2.30 2.01 1.95 2.66 3.12 2.85 -
P/RPS 1.98 1.69 1.89 1.11 1.33 0.78 0.66 107.86%
P/EPS 11.99 10.62 29.05 5.38 5.85 3.14 2.51 183.36%
EY 8.34 9.42 3.44 18.58 17.10 31.83 39.80 -64.68%
DY 1.44 0.00 4.58 3.08 2.51 0.00 6.23 -62.30%
P/NAPS 1.50 1.28 1.16 1.13 1.57 0.94 0.86 44.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 21/05/09 27/02/09 28/11/08 13/08/08 28/05/08 -
Price 2.56 2.80 2.38 2.15 2.06 5.35 3.03 -
P/RPS 1.83 2.06 2.24 1.22 1.03 1.33 0.70 89.66%
P/EPS 11.09 12.93 34.39 5.93 4.53 5.39 2.67 158.16%
EY 9.02 7.74 2.91 16.85 22.08 18.56 37.44 -61.24%
DY 1.56 0.00 3.87 2.79 3.24 0.00 5.86 -58.58%
P/NAPS 1.38 1.56 1.37 1.25 1.22 1.61 0.91 31.96%

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