[SOP] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 117.82%
YoY- -44.9%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 39,143 167,954 114,355 73,958 33,523 104,931 73,626 -34.34%
PBT 5,835 47,403 32,232 21,098 10,012 53,192 44,099 -74.00%
Tax -2,138 -13,541 -10,231 -6,408 -3,268 -10,147 -7,969 -58.36%
NP 3,697 33,862 22,001 14,690 6,744 43,045 36,130 -78.09%
-
NP to SH 3,697 33,862 22,001 14,690 6,744 43,045 36,130 -78.09%
-
Tax Rate 36.64% 28.57% 31.74% 30.37% 32.64% 19.08% 18.07% -
Total Cost 35,446 134,092 92,354 59,268 26,779 61,886 37,496 -3.67%
-
Net Worth 229,993 225,999 214,597 211,756 203,269 196,695 202,305 8.91%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,747 4,747 - - 4,751 - -
Div Payout % - 14.02% 21.58% - - 11.04% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 229,993 225,999 214,597 211,756 203,269 196,695 202,305 8.91%
NOSH 95,038 94,957 94,954 94,957 94,985 95,022 94,978 0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.44% 20.16% 19.24% 19.86% 20.12% 41.02% 49.07% -
ROE 1.61% 14.98% 10.25% 6.94% 3.32% 21.88% 17.86% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 41.19 176.87 120.43 77.88 35.29 110.43 77.52 -34.37%
EPS 3.89 35.66 23.17 15.47 7.10 45.30 38.04 -78.10%
DPS 0.00 5.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 2.42 2.38 2.26 2.23 2.14 2.07 2.13 8.87%
Adjusted Per Share Value based on latest NOSH - 94,934
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.39 18.82 12.82 8.29 3.76 11.76 8.25 -34.30%
EPS 0.41 3.79 2.47 1.65 0.76 4.82 4.05 -78.24%
DPS 0.00 0.53 0.53 0.00 0.00 0.53 0.00 -
NAPS 0.2578 0.2533 0.2405 0.2373 0.2278 0.2204 0.2267 8.93%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.06 2.23 2.22 2.31 2.79 2.03 1.92 -
P/RPS 5.00 1.26 1.84 2.97 7.91 1.84 2.48 59.52%
P/EPS 52.96 6.25 9.58 14.93 39.30 4.48 5.05 378.42%
EY 1.89 15.99 10.44 6.70 2.54 22.32 19.81 -79.09%
DY 0.00 2.24 2.25 0.00 0.00 2.46 0.00 -
P/NAPS 0.85 0.94 0.98 1.04 1.30 0.98 0.90 -3.73%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 28/04/05 26/04/05 24/12/04 26/07/04 24/05/04 24/05/04 27/11/03 -
Price 2.03 2.04 2.20 2.30 2.31 2.31 2.00 -
P/RPS 4.93 1.15 1.83 2.95 6.55 2.09 2.58 53.92%
P/EPS 52.19 5.72 9.50 14.87 32.54 5.10 5.26 361.09%
EY 1.92 17.48 10.53 6.73 3.07 19.61 19.02 -78.28%
DY 0.00 2.45 2.27 0.00 0.00 2.16 0.00 -
P/NAPS 0.84 0.86 0.97 1.03 1.08 1.12 0.94 -7.21%

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