[SOP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 109.22%
YoY- -47.35%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 43,781 184,963 131,567 80,967 39,143 167,954 114,355 -47.30%
PBT 4,341 31,875 22,741 12,840 5,835 47,403 32,232 -73.75%
Tax -2,284 -7,062 -9,766 -5,105 -2,138 -13,541 -10,231 -63.23%
NP 2,057 24,813 12,975 7,735 3,697 33,862 22,001 -79.43%
-
NP to SH 2,727 24,813 12,975 7,735 3,697 33,862 22,001 -75.17%
-
Tax Rate 52.61% 22.16% 42.94% 39.76% 36.64% 28.57% 31.74% -
Total Cost 41,724 160,150 118,592 73,232 35,446 134,092 92,354 -41.15%
-
Net Worth 331,237 248,794 189,967 233,760 229,993 225,999 214,597 33.59%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 4,749 - - 4,747 4,747 -
Div Payout % - - 36.60% - - 14.02% 21.58% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 331,237 248,794 189,967 233,760 229,993 225,999 214,597 33.59%
NOSH 142,774 94,959 94,983 95,024 95,038 94,957 94,954 31.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.70% 13.42% 9.86% 9.55% 9.44% 20.16% 19.24% -
ROE 0.82% 9.97% 6.83% 3.31% 1.61% 14.98% 10.25% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 30.66 194.78 138.52 85.21 41.19 176.87 120.43 -59.86%
EPS 1.91 26.13 13.66 8.14 3.89 35.66 23.17 -81.08%
DPS 0.00 0.00 5.00 0.00 0.00 5.00 5.00 -
NAPS 2.32 2.62 2.00 2.46 2.42 2.38 2.26 1.76%
Adjusted Per Share Value based on latest NOSH - 95,011
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.90 20.70 14.73 9.06 4.38 18.80 12.80 -47.30%
EPS 0.31 2.78 1.45 0.87 0.41 3.79 2.46 -74.89%
DPS 0.00 0.00 0.53 0.00 0.00 0.53 0.53 -
NAPS 0.3707 0.2785 0.2126 0.2616 0.2574 0.253 0.2402 33.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.77 1.56 2.19 2.06 2.06 2.23 2.22 -
P/RPS 5.77 0.80 1.58 2.42 5.00 1.26 1.84 114.39%
P/EPS 92.67 5.97 16.03 25.31 52.96 6.25 9.58 354.62%
EY 1.08 16.75 6.24 3.95 1.89 15.99 10.44 -77.99%
DY 0.00 0.00 2.28 0.00 0.00 2.24 2.25 -
P/NAPS 0.76 0.60 1.10 0.84 0.85 0.94 0.98 -15.60%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 14/12/05 26/08/05 28/04/05 26/04/05 24/12/04 -
Price 1.92 1.87 1.52 2.03 2.03 2.04 2.20 -
P/RPS 6.26 0.96 1.10 2.38 4.93 1.15 1.83 127.19%
P/EPS 100.52 7.16 11.13 24.94 52.19 5.72 9.50 382.66%
EY 0.99 13.97 8.99 4.01 1.92 17.48 10.53 -79.35%
DY 0.00 0.00 3.29 0.00 0.00 2.45 2.27 -
P/NAPS 0.83 0.71 0.76 0.83 0.84 0.86 0.97 -9.87%

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