[SOP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 59.44%
YoY- 311.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 683,520 749,328 708,186 663,860 439,482 362,276 297,692 73.60%
PBT 208,560 257,085 259,640 253,188 151,370 116,970 80,040 88.80%
Tax -54,674 -69,669 -67,416 -64,948 -34,198 -22,844 -15,056 135.33%
NP 153,886 187,416 192,224 188,240 117,172 94,126 64,984 77.19%
-
NP to SH 140,563 170,396 175,422 174,240 109,285 87,448 59,620 76.68%
-
Tax Rate 26.21% 27.10% 25.97% 25.65% 22.59% 19.53% 18.81% -
Total Cost 529,634 561,912 515,962 475,620 322,310 268,149 232,708 72.59%
-
Net Worth 667,180 633,177 586,388 509,940 451,957 406,701 377,431 45.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 23,273 24,977 - 27,278 7,151 9,513 - -
Div Payout % 16.56% 14.66% - 15.66% 6.54% 10.88% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 667,180 633,177 586,388 509,940 451,957 406,701 377,431 45.94%
NOSH 387,895 374,661 176,623 153,596 143,024 142,702 142,427 94.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 22.51% 25.01% 27.14% 28.36% 26.66% 25.98% 21.83% -
ROE 21.07% 26.91% 29.92% 34.17% 24.18% 21.50% 15.80% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 176.21 200.00 400.96 432.21 307.28 253.87 209.01 -10.71%
EPS 36.24 45.48 99.32 113.44 76.41 61.28 41.86 -9.12%
DPS 6.00 6.67 0.00 17.76 5.00 6.67 0.00 -
NAPS 1.72 1.69 3.32 3.32 3.16 2.85 2.65 -24.93%
Adjusted Per Share Value based on latest NOSH - 153,596
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.57 83.95 79.34 74.37 49.23 40.58 33.35 73.59%
EPS 15.75 19.09 19.65 19.52 12.24 9.80 6.68 76.68%
DPS 2.61 2.80 0.00 3.06 0.80 1.07 0.00 -
NAPS 0.7474 0.7093 0.6569 0.5713 0.5063 0.4556 0.4228 45.94%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.95 2.66 3.12 2.85 3.05 4.02 3.78 -
P/RPS 1.11 1.33 0.78 0.66 0.99 1.58 1.81 -27.71%
P/EPS 5.38 5.85 3.14 2.51 3.99 6.56 9.03 -29.08%
EY 18.58 17.10 31.83 39.80 25.05 15.24 11.07 41.01%
DY 3.08 2.51 0.00 6.23 1.64 1.66 0.00 -
P/NAPS 1.13 1.57 0.94 0.86 0.97 1.41 1.43 -14.46%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 -
Price 2.15 2.06 5.35 3.03 2.97 5.60 3.80 -
P/RPS 1.22 1.03 1.33 0.70 0.97 2.21 1.82 -23.31%
P/EPS 5.93 4.53 5.39 2.67 3.89 9.14 9.08 -24.62%
EY 16.85 22.08 18.56 37.44 25.73 10.94 11.02 32.55%
DY 2.79 3.24 0.00 5.86 1.68 1.19 0.00 -
P/NAPS 1.25 1.22 1.61 0.91 0.94 1.96 1.43 -8.54%

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