[SOP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.1%
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 687,424 605,136 580,416 533,304 533,709 518,750 406,356 41.92%
PBT 203,500 158,932 141,148 134,659 117,245 107,870 37,440 208.81%
Tax -54,089 -44,082 -42,860 -28,122 -22,776 -20,292 -11,008 188.74%
NP 149,410 114,850 98,288 106,537 94,469 87,578 26,432 216.98%
-
NP to SH 137,028 106,732 94,708 99,869 88,304 82,744 26,488 198.81%
-
Tax Rate 26.58% 27.74% 30.37% 20.88% 19.43% 18.81% 29.40% -
Total Cost 538,013 490,286 482,128 426,767 439,240 431,172 379,924 26.07%
-
Net Worth 926,821 883,713 853,573 824,878 707,400 683,803 666,027 24.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 19,304 - - 15,295 - 35,215 -
Div Payout % - 18.09% - - 17.32% - 132.95% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 926,821 883,713 853,573 824,878 707,400 683,803 666,027 24.61%
NOSH 429,084 428,987 428,931 427,398 382,378 382,012 382,774 7.90%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.73% 18.98% 16.93% 19.98% 17.70% 16.88% 6.50% -
ROE 14.78% 12.08% 11.10% 12.11% 12.48% 12.10% 3.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 160.21 141.06 135.32 124.78 139.58 135.79 106.16 31.53%
EPS 31.88 24.88 22.08 23.34 23.09 21.66 6.92 176.61%
DPS 0.00 4.50 0.00 0.00 4.00 0.00 9.20 -
NAPS 2.16 2.06 1.99 1.93 1.85 1.79 1.74 15.49%
Adjusted Per Share Value based on latest NOSH - 428,204
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.04 67.82 65.05 59.77 59.81 58.14 45.54 41.93%
EPS 15.36 11.96 10.61 11.19 9.90 9.27 2.97 198.75%
DPS 0.00 2.16 0.00 0.00 1.71 0.00 3.95 -
NAPS 1.0387 0.9904 0.9566 0.9244 0.7928 0.7663 0.7464 24.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.81 2.65 2.98 2.83 2.77 2.30 2.01 -
P/RPS 1.75 1.88 2.20 2.27 1.98 1.69 1.89 -4.99%
P/EPS 8.80 10.65 13.50 12.11 11.99 10.62 29.05 -54.86%
EY 11.36 9.39 7.41 8.26 8.34 9.42 3.44 121.59%
DY 0.00 1.70 0.00 0.00 1.44 0.00 4.58 -
P/NAPS 1.30 1.29 1.50 1.47 1.50 1.28 1.16 7.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 21/05/09 -
Price 3.23 2.72 2.41 2.70 2.56 2.80 2.38 -
P/RPS 2.02 1.93 1.78 2.16 1.83 2.06 2.24 -6.65%
P/EPS 10.11 10.93 10.91 11.55 11.09 12.93 34.39 -55.75%
EY 9.89 9.15 9.16 8.65 9.02 7.74 2.91 125.88%
DY 0.00 1.65 0.00 0.00 1.56 0.00 3.87 -
P/NAPS 1.50 1.32 1.21 1.40 1.38 1.56 1.37 6.22%

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