[SOP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -19.11%
YoY- -35.47%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,617,281 1,482,096 1,708,232 1,314,943 1,241,553 1,020,770 915,132 46.12%
PBT 123,877 67,914 117,216 213,935 255,729 261,358 229,240 -33.63%
Tax -35,668 -20,894 -30,004 -50,333 -62,384 -65,736 -57,456 -27.20%
NP 88,209 47,020 87,212 163,602 193,345 195,622 171,784 -35.85%
-
NP to SH 81,001 44,486 87,844 156,776 193,818 196,026 171,968 -39.43%
-
Tax Rate 28.79% 30.77% 25.60% 23.53% 24.39% 25.15% 25.06% -
Total Cost 1,529,072 1,435,076 1,621,020 1,151,341 1,048,208 825,148 743,348 61.67%
-
Net Worth 1,197,537 1,171,144 647,043 1,358,725 1,446,103 1,402,848 1,360,863 -8.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 26,129 18,841 27,963 - -
Div Payout % - - - 16.67% 9.72% 14.27% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,197,537 1,171,144 647,043 1,358,725 1,446,103 1,402,848 1,360,863 -8.16%
NOSH 437,057 436,994 240,536 435,488 471,043 466,062 470,887 -4.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.45% 3.17% 5.11% 12.44% 15.57% 19.16% 18.77% -
ROE 6.76% 3.80% 13.58% 11.54% 13.40% 13.97% 12.64% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 370.04 339.16 710.18 301.95 263.58 219.02 194.34 53.56%
EPS 18.53 10.18 36.52 36.00 41.15 42.06 36.52 -36.35%
DPS 0.00 0.00 0.00 6.00 4.00 6.00 0.00 -
NAPS 2.74 2.68 2.69 3.12 3.07 3.01 2.89 -3.48%
Adjusted Per Share Value based on latest NOSH - 433,832
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 181.25 166.10 191.44 147.37 139.14 114.40 102.56 46.12%
EPS 9.08 4.99 9.84 17.57 21.72 21.97 19.27 -39.41%
DPS 0.00 0.00 0.00 2.93 2.11 3.13 0.00 -
NAPS 1.3421 1.3125 0.7251 1.5227 1.6207 1.5722 1.5251 -8.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.62 5.60 5.54 5.76 6.55 6.29 6.90 -
P/RPS 1.52 1.65 0.78 1.91 2.49 2.87 3.55 -43.16%
P/EPS 30.32 55.01 15.17 16.00 15.92 14.95 18.89 37.04%
EY 3.30 1.82 6.59 6.25 6.28 6.69 5.29 -26.97%
DY 0.00 0.00 0.00 1.04 0.61 0.95 0.00 -
P/NAPS 2.05 2.09 2.06 1.85 2.13 2.09 2.39 -9.71%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 30/04/13 - 01/03/13 04/09/12 08/05/12 -
Price 6.10 5.52 5.63 0.00 5.10 6.81 6.66 -
P/RPS 1.65 1.63 0.79 0.00 1.93 3.11 3.43 -38.57%
P/EPS 32.91 54.22 15.42 0.00 12.39 16.19 18.24 48.15%
EY 3.04 1.84 6.49 0.00 8.07 6.18 5.48 -32.46%
DY 0.00 0.00 0.00 0.00 0.78 0.88 0.00 -
P/NAPS 2.23 2.06 2.09 0.00 1.66 2.26 2.30 -2.03%

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