[SOP] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 308.35%
YoY- -24.66%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,144,144 518,084 2,915,335 2,048,577 1,332,265 742,065 3,532,890 -52.87%
PBT 147,823 96,309 127,157 54,550 11,303 9,902 107,051 24.02%
Tax -32,486 -22,001 -35,077 -13,431 -2,788 -2,274 -40,346 -13.46%
NP 115,337 74,308 92,080 41,119 8,515 7,628 66,705 44.10%
-
NP to SH 109,545 71,202 89,813 40,933 10,024 8,347 61,300 47.31%
-
Tax Rate 21.98% 22.84% 27.59% 24.62% 24.67% 22.97% 37.69% -
Total Cost 1,028,807 443,776 2,823,255 2,007,458 1,323,750 734,437 3,466,185 -55.53%
-
Net Worth 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 5.27%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 28,543 - 28,543 - 34,252 -
Div Payout % - - 31.78% - 284.75% - 55.88% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,312,197 2,272,197 2,203,573 2,152,195 2,152,195 2,152,195 2,140,778 5.27%
NOSH 570,913 570,911 570,876 570,874 570,874 570,874 570,874 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.08% 14.34% 3.16% 2.01% 0.64% 1.03% 1.89% -
ROE 4.74% 3.13% 4.08% 1.90% 0.47% 0.39% 2.86% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 200.41 90.75 510.68 358.85 233.37 129.99 618.86 -52.87%
EPS 19.19 12.47 15.73 7.17 1.76 1.46 10.74 47.29%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 6.00 -
NAPS 4.05 3.98 3.86 3.77 3.77 3.77 3.75 5.26%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 128.18 58.04 326.60 229.50 149.25 83.13 395.78 -52.87%
EPS 12.27 7.98 10.06 4.59 1.12 0.94 6.87 47.25%
DPS 0.00 0.00 3.20 0.00 3.20 0.00 3.84 -
NAPS 2.5903 2.5455 2.4686 2.4111 2.4111 2.4111 2.3983 5.27%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.98 2.39 4.10 2.08 2.40 2.47 2.10 -
P/RPS 1.49 2.63 0.80 0.58 1.03 1.90 0.34 168.03%
P/EPS 15.53 19.16 26.06 29.01 136.68 168.93 19.56 -14.26%
EY 6.44 5.22 3.84 3.45 0.73 0.59 5.11 16.69%
DY 0.00 0.00 1.22 0.00 2.08 0.00 2.86 -
P/NAPS 0.74 0.60 1.06 0.55 0.64 0.66 0.56 20.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 22/05/20 28/02/20 28/11/19 23/08/19 21/05/19 28/02/19 -
Price 3.73 2.85 3.26 3.08 2.05 2.37 2.54 -
P/RPS 1.86 3.14 0.64 0.86 0.88 1.82 0.41 174.29%
P/EPS 19.44 22.85 20.72 42.96 116.75 162.09 23.65 -12.26%
EY 5.14 4.38 4.83 2.33 0.86 0.62 4.23 13.88%
DY 0.00 0.00 1.53 0.00 2.44 0.00 2.36 -
P/NAPS 0.92 0.72 0.84 0.82 0.54 0.63 0.68 22.34%

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