[SOP] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -56.04%
YoY- -26.24%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 221,482 203,445 180,518 175,124 184,963 175,422 161,934 23.14%
PBT 39,558 35,388 29,196 17,364 31,875 30,321 25,680 33.27%
Tax -5,736 -8,406 -9,554 -9,136 -7,062 -13,021 -10,210 -31.84%
NP 33,822 26,981 19,642 8,228 24,813 17,300 15,470 68.21%
-
NP to SH 34,786 28,665 21,710 10,908 24,813 17,300 15,470 71.38%
-
Tax Rate 14.50% 23.75% 32.72% 52.61% 22.16% 42.94% 39.76% -
Total Cost 187,660 176,464 160,876 166,896 160,150 158,122 146,464 17.91%
-
Net Worth 346,749 333,703 321,682 331,237 248,794 189,967 233,760 29.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,552 4,733 7,085 - - 6,332 - -
Div Payout % 10.21% 16.51% 32.64% - - 36.60% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 346,749 333,703 321,682 331,237 248,794 189,967 233,760 29.97%
NOSH 142,110 142,001 141,710 142,774 94,959 94,983 95,024 30.68%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.27% 13.26% 10.88% 4.70% 13.42% 9.86% 9.55% -
ROE 10.03% 8.59% 6.75% 3.29% 9.97% 9.11% 6.62% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 155.85 143.27 127.39 122.66 194.78 184.69 170.41 -5.76%
EPS 24.26 20.19 15.32 7.64 26.13 18.21 16.28 30.36%
DPS 2.50 3.33 5.00 0.00 0.00 6.67 0.00 -
NAPS 2.44 2.35 2.27 2.32 2.62 2.00 2.46 -0.54%
Adjusted Per Share Value based on latest NOSH - 142,774
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.79 22.77 20.20 19.60 20.70 19.63 18.12 23.16%
EPS 3.89 3.21 2.43 1.22 2.78 1.94 1.73 71.38%
DPS 0.40 0.53 0.79 0.00 0.00 0.71 0.00 -
NAPS 0.3881 0.3735 0.36 0.3707 0.2785 0.2126 0.2616 29.98%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.98 2.10 1.89 1.77 1.56 2.19 2.06 -
P/RPS 1.91 1.47 1.48 1.44 0.80 1.19 1.21 35.45%
P/EPS 12.17 10.40 12.34 23.17 5.97 12.02 12.65 -2.53%
EY 8.21 9.61 8.11 4.32 16.75 8.32 7.90 2.59%
DY 0.84 1.59 2.65 0.00 0.00 3.04 0.00 -
P/NAPS 1.22 0.89 0.83 0.76 0.60 1.10 0.84 28.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 14/12/05 26/08/05 -
Price 3.76 2.50 2.50 1.92 1.87 1.52 2.03 -
P/RPS 2.41 1.74 1.96 1.57 0.96 0.82 1.19 59.86%
P/EPS 15.36 12.38 16.32 25.13 7.16 8.35 12.47 14.86%
EY 6.51 8.07 6.13 3.98 13.97 11.98 8.02 -12.94%
DY 0.66 1.33 2.00 0.00 0.00 4.39 0.00 -
P/NAPS 1.54 1.06 1.10 0.83 0.71 0.76 0.83 50.82%

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