[SOP] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.06%
YoY- -37.97%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,652,037 2,403,968 2,186,552 1,704,411 1,617,281 1,482,096 1,708,232 34.04%
PBT 197,202 194,736 195,820 145,436 123,877 67,914 117,216 41.40%
Tax -49,336 -52,528 -51,928 -39,372 -35,668 -20,894 -30,004 39.27%
NP 147,866 142,208 143,892 106,064 88,209 47,020 87,212 42.14%
-
NP to SH 138,169 133,170 134,736 97,254 81,001 44,486 87,844 35.21%
-
Tax Rate 25.02% 26.97% 26.52% 27.07% 28.79% 30.77% 25.60% -
Total Cost 2,504,170 2,261,760 2,042,660 1,598,347 1,529,072 1,435,076 1,621,020 33.59%
-
Net Worth 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 647,043 60.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 26,249 - - - -
Div Payout % - - - 26.99% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 647,043 60.16%
NOSH 438,911 438,636 438,593 437,489 437,057 436,994 240,536 49.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.58% 5.92% 6.58% 6.22% 5.45% 3.17% 5.11% -
ROE 10.53% 10.29% 10.59% 7.88% 6.76% 3.80% 13.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 604.23 548.05 498.54 389.59 370.04 339.16 710.18 -10.20%
EPS 31.48 30.36 30.72 22.23 18.53 10.18 36.52 -9.41%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.99 2.95 2.90 2.82 2.74 2.68 2.69 7.29%
Adjusted Per Share Value based on latest NOSH - 439,795
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 297.21 269.41 245.05 191.01 181.25 166.10 191.44 34.04%
EPS 15.48 14.92 15.10 10.90 9.08 4.99 9.84 35.22%
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 1.4708 1.4502 1.4254 1.3826 1.3421 1.3125 0.7251 60.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.94 6.94 6.60 6.51 5.62 5.60 5.54 -
P/RPS 0.98 1.27 1.32 1.67 1.52 1.65 0.78 16.41%
P/EPS 18.87 22.86 21.48 29.28 30.32 55.01 15.17 15.64%
EY 5.30 4.37 4.65 3.41 3.30 1.82 6.59 -13.50%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 1.99 2.35 2.28 2.31 2.05 2.09 2.06 -2.27%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 26/08/14 09/05/14 25/02/14 29/11/13 27/08/13 30/04/13 -
Price 5.90 6.00 6.46 6.04 6.10 5.52 5.63 -
P/RPS 0.98 1.09 1.30 1.55 1.65 1.63 0.79 15.43%
P/EPS 18.74 19.76 21.03 27.17 32.91 54.22 15.42 13.86%
EY 5.34 5.06 4.76 3.68 3.04 1.84 6.49 -12.18%
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 1.97 2.03 2.23 2.14 2.23 2.06 2.09 -3.86%

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