[SOP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 125.39%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 238,484 728,158 515,568 302,568 145,104 533,304 400,282 -29.21%
PBT 81,554 222,135 152,625 79,466 35,287 134,659 87,934 -4.90%
Tax -60,976 -57,853 -40,567 -22,041 -10,715 -28,122 -17,082 133.74%
NP 20,578 164,282 112,058 57,425 24,572 106,537 70,852 -56.17%
-
NP to SH 61,894 151,514 102,771 53,366 23,677 99,869 66,228 -4.41%
-
Tax Rate 74.77% 26.04% 26.58% 27.74% 30.37% 20.88% 19.43% -
Total Cost 217,906 563,876 403,510 245,143 120,532 426,767 329,430 -24.10%
-
Net Worth 1,033,898 970,589 926,821 883,713 853,573 824,878 707,400 28.81%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 9,652 - - 11,471 -
Div Payout % - - - 18.09% - - 17.32% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,033,898 970,589 926,821 883,713 853,573 824,878 707,400 28.81%
NOSH 432,593 429,464 429,084 428,987 428,931 427,398 382,378 8.58%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.63% 22.56% 21.73% 18.98% 16.93% 19.98% 17.70% -
ROE 5.99% 15.61% 11.09% 6.04% 2.77% 12.11% 9.36% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 55.13 169.55 120.16 70.53 33.83 124.78 104.68 -34.81%
EPS 12.84 35.30 23.91 12.44 5.52 23.34 17.32 -18.10%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 3.00 -
NAPS 2.39 2.26 2.16 2.06 1.99 1.93 1.85 18.63%
Adjusted Per Share Value based on latest NOSH - 429,031
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.73 81.60 57.78 33.91 16.26 59.77 44.86 -29.21%
EPS 6.94 16.98 11.52 5.98 2.65 11.19 7.42 -4.36%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 1.29 -
NAPS 1.1587 1.0877 1.0387 0.9904 0.9566 0.9244 0.7928 28.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.87 2.81 2.65 2.98 2.83 2.77 -
P/RPS 6.35 2.28 2.34 3.76 8.81 2.27 2.65 79.16%
P/EPS 24.46 10.97 11.73 21.30 53.99 12.11 15.99 32.79%
EY 4.09 9.12 8.52 4.69 1.85 8.26 6.25 -24.64%
DY 0.00 0.00 0.00 0.85 0.00 0.00 1.08 -
P/NAPS 1.46 1.71 1.30 1.29 1.50 1.47 1.50 -1.78%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 25/02/11 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 -
Price 3.48 3.68 3.23 2.72 2.41 2.70 2.56 -
P/RPS 6.31 2.17 2.69 3.86 7.12 2.16 2.45 88.00%
P/EPS 24.32 10.43 13.49 21.86 43.66 11.55 14.78 39.41%
EY 4.11 9.59 7.42 4.57 2.29 8.65 6.77 -28.32%
DY 0.00 0.00 0.00 0.83 0.00 0.00 1.17 -
P/NAPS 1.46 1.63 1.50 1.32 1.21 1.40 1.38 3.83%

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