[SOP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.16%
YoY- -84.8%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 533,304 533,709 518,750 406,356 683,520 749,328 708,186 -17.18%
PBT 134,659 117,245 107,870 37,440 208,560 257,085 259,640 -35.37%
Tax -28,122 -22,776 -20,292 -11,008 -54,674 -69,669 -67,416 -44.08%
NP 106,537 94,469 87,578 26,432 153,886 187,416 192,224 -32.45%
-
NP to SH 99,869 88,304 82,744 26,488 140,563 170,396 175,422 -31.23%
-
Tax Rate 20.88% 19.43% 18.81% 29.40% 26.21% 27.10% 25.97% -
Total Cost 426,767 439,240 431,172 379,924 529,634 561,912 515,962 -11.85%
-
Net Worth 824,878 707,400 683,803 666,027 667,180 633,177 586,388 25.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 15,295 - 35,215 23,273 24,977 - -
Div Payout % - 17.32% - 132.95% 16.56% 14.66% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 824,878 707,400 683,803 666,027 667,180 633,177 586,388 25.46%
NOSH 427,398 382,378 382,012 382,774 387,895 374,661 176,623 79.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.98% 17.70% 16.88% 6.50% 22.51% 25.01% 27.14% -
ROE 12.11% 12.48% 12.10% 3.98% 21.07% 26.91% 29.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 124.78 139.58 135.79 106.16 176.21 200.00 400.96 -53.97%
EPS 23.34 23.09 21.66 6.92 36.24 45.48 99.32 -61.81%
DPS 0.00 4.00 0.00 9.20 6.00 6.67 0.00 -
NAPS 1.93 1.85 1.79 1.74 1.72 1.69 3.32 -30.27%
Adjusted Per Share Value based on latest NOSH - 382,774
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.69 59.74 58.06 45.48 76.50 83.87 79.26 -17.18%
EPS 11.18 9.88 9.26 2.96 15.73 19.07 19.63 -31.22%
DPS 0.00 1.71 0.00 3.94 2.60 2.80 0.00 -
NAPS 0.9233 0.7918 0.7654 0.7455 0.7467 0.7087 0.6563 25.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.83 2.77 2.30 2.01 1.95 2.66 3.12 -
P/RPS 2.27 1.98 1.69 1.89 1.11 1.33 0.78 103.44%
P/EPS 12.11 11.99 10.62 29.05 5.38 5.85 3.14 145.32%
EY 8.26 8.34 9.42 3.44 18.58 17.10 31.83 -59.21%
DY 0.00 1.44 0.00 4.58 3.08 2.51 0.00 -
P/NAPS 1.47 1.50 1.28 1.16 1.13 1.57 0.94 34.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 21/05/09 27/02/09 28/11/08 13/08/08 -
Price 2.70 2.56 2.80 2.38 2.15 2.06 5.35 -
P/RPS 2.16 1.83 2.06 2.24 1.22 1.03 1.33 38.04%
P/EPS 11.55 11.09 12.93 34.39 5.93 4.53 5.39 65.98%
EY 8.65 9.02 7.74 2.91 16.85 22.08 18.56 -39.80%
DY 0.00 1.56 0.00 3.87 2.79 3.24 0.00 -
P/NAPS 1.40 1.38 1.56 1.37 1.25 1.22 1.61 -8.87%

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