[SOP] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 217.11%
YoY- 753.03%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,759,423 2,585,370 2,288,288 2,072,336 2,915,335 2,731,436 2,664,530 2.34%
PBT 300,318 339,653 295,646 385,236 127,157 72,733 22,606 456.54%
Tax -82,046 -83,214 -64,972 -88,004 -35,077 -17,908 -5,576 495.59%
NP 218,272 256,438 230,674 297,232 92,080 54,825 17,030 443.45%
-
NP to SH 202,200 244,506 219,090 284,808 89,813 54,577 20,048 363.55%
-
Tax Rate 27.32% 24.50% 21.98% 22.84% 27.59% 24.62% 24.67% -
Total Cost 2,541,151 2,328,932 2,057,614 1,775,104 2,823,255 2,676,610 2,647,500 -2.68%
-
Net Worth 2,375,705 2,357,994 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 6.77%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 28,554 - - - 28,543 - 57,087 -36.85%
Div Payout % 14.12% - - - 31.78% - 284.75% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,375,705 2,357,994 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 6.77%
NOSH 571,121 570,943 570,913 570,911 570,876 570,874 570,874 0.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.91% 9.92% 10.08% 14.34% 3.16% 2.01% 0.64% -
ROE 8.51% 10.37% 9.48% 12.53% 4.08% 2.54% 0.93% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 483.19 452.82 400.81 362.99 510.68 478.47 466.75 2.32%
EPS 35.42 42.83 38.38 49.88 15.73 9.56 3.52 362.84%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 10.00 -36.87%
NAPS 4.16 4.13 4.05 3.98 3.86 3.77 3.77 6.75%
Adjusted Per Share Value based on latest NOSH - 570,911
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 309.25 289.74 256.45 232.25 326.72 306.11 298.61 2.35%
EPS 22.66 27.40 24.55 31.92 10.07 6.12 2.25 363.10%
DPS 3.20 0.00 0.00 0.00 3.20 0.00 6.40 -36.87%
NAPS 2.6625 2.6426 2.5913 2.5465 2.4696 2.412 2.412 6.77%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.00 3.56 2.98 2.39 4.10 2.08 2.40 -
P/RPS 0.83 0.79 0.74 0.66 0.80 0.43 0.51 38.15%
P/EPS 11.30 8.31 7.77 4.79 26.06 21.76 68.34 -69.70%
EY 8.85 12.03 12.88 20.87 3.84 4.60 1.46 230.64%
DY 1.25 0.00 0.00 0.00 1.22 0.00 4.17 -55.04%
P/NAPS 0.96 0.86 0.74 0.60 1.06 0.55 0.64 30.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 26/08/20 22/05/20 28/02/20 28/11/19 23/08/19 -
Price 4.14 3.96 3.73 2.85 3.26 3.08 2.05 -
P/RPS 0.86 0.87 0.93 0.79 0.64 0.64 0.44 56.00%
P/EPS 11.69 9.25 9.72 5.71 20.72 32.22 58.37 -65.60%
EY 8.55 10.81 10.29 17.50 4.83 3.10 1.71 190.97%
DY 1.21 0.00 0.00 0.00 1.53 0.00 4.88 -60.36%
P/NAPS 1.00 0.96 0.92 0.72 0.84 0.82 0.54 50.51%

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