[SOP] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 181.76%
YoY- 174.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 165,965 439,482 271,707 148,846 60,875 221,482 152,584 5.75%
PBT 63,297 151,370 87,728 40,020 13,778 39,558 26,541 78.40%
Tax -16,237 -34,198 -17,133 -7,528 -2,716 -5,736 -6,305 87.77%
NP 47,060 117,172 70,595 32,492 11,062 33,822 20,236 75.43%
-
NP to SH 43,560 109,285 65,586 29,810 10,580 34,786 21,499 60.05%
-
Tax Rate 25.65% 22.59% 19.53% 18.81% 19.71% 14.50% 23.76% -
Total Cost 118,905 322,310 201,112 116,354 49,813 187,660 132,348 -6.88%
-
Net Worth 509,940 451,957 406,701 377,431 357,413 346,749 333,703 32.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,819 7,151 7,135 - - 3,552 3,550 54.46%
Div Payout % 15.66% 6.54% 10.88% - - 10.21% 16.51% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 509,940 451,957 406,701 377,431 357,413 346,749 333,703 32.63%
NOSH 153,596 143,024 142,702 142,427 142,395 142,110 142,001 5.36%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.36% 26.66% 25.98% 21.83% 18.17% 15.27% 13.26% -
ROE 8.54% 24.18% 16.13% 7.90% 2.96% 10.03% 6.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 108.05 307.28 190.40 104.51 42.75 155.85 107.45 0.37%
EPS 28.36 76.41 45.96 20.93 7.43 24.26 15.14 51.89%
DPS 4.44 5.00 5.00 0.00 0.00 2.50 2.50 46.60%
NAPS 3.32 3.16 2.85 2.65 2.51 2.44 2.35 25.87%
Adjusted Per Share Value based on latest NOSH - 142,444
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.58 49.19 30.41 16.66 6.81 24.79 17.08 5.76%
EPS 4.88 12.23 7.34 3.34 1.18 3.89 2.41 59.98%
DPS 0.76 0.80 0.80 0.00 0.00 0.40 0.40 53.34%
NAPS 0.5708 0.5059 0.4552 0.4224 0.40 0.3881 0.3735 32.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.85 3.05 4.02 3.78 3.68 2.98 2.10 -
P/RPS 2.64 0.99 2.11 3.62 8.61 1.91 1.95 22.35%
P/EPS 10.05 3.99 8.75 18.06 49.53 12.17 13.87 -19.31%
EY 9.95 25.05 11.43 5.54 2.02 8.21 7.21 23.92%
DY 1.56 1.64 1.24 0.00 0.00 0.84 1.19 19.76%
P/NAPS 0.86 0.97 1.41 1.43 1.47 1.22 0.89 -2.25%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 -
Price 3.03 2.97 5.60 3.80 3.58 3.76 2.50 -
P/RPS 2.80 0.97 2.94 3.64 8.37 2.41 2.33 13.01%
P/EPS 10.68 3.89 12.18 18.16 48.18 15.36 16.51 -25.18%
EY 9.36 25.73 8.21 5.51 2.08 6.51 6.06 33.58%
DY 1.47 1.68 0.89 0.00 0.00 0.66 1.00 29.25%
P/NAPS 0.91 0.94 1.96 1.43 1.43 1.54 1.06 -9.66%

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