[SOP] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 67.4%
YoY- 348.0%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,737,368 788,322 2,759,423 1,939,028 1,144,144 518,084 2,915,335 -29.20%
PBT 259,653 113,033 300,318 254,740 147,823 96,309 127,157 61.02%
Tax -65,125 -26,423 -82,046 -62,411 -32,486 -22,001 -35,077 51.11%
NP 194,528 86,610 218,272 192,329 115,337 74,308 92,080 64.71%
-
NP to SH 177,377 79,057 202,200 183,380 109,545 71,202 89,813 57.47%
-
Tax Rate 25.08% 23.38% 27.32% 24.50% 21.98% 22.84% 27.59% -
Total Cost 1,542,840 701,712 2,541,151 1,746,699 1,028,807 443,776 2,823,255 -33.18%
-
Net Worth 2,561,099 2,456,525 2,375,705 2,357,994 2,312,197 2,272,197 2,203,573 10.55%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 28,554 - - - 28,543 -
Div Payout % - - 14.12% - - - 31.78% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,561,099 2,456,525 2,375,705 2,357,994 2,312,197 2,272,197 2,203,573 10.55%
NOSH 571,673 571,418 571,121 570,943 570,913 570,911 570,876 0.09%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.20% 10.99% 7.91% 9.92% 10.08% 14.34% 3.16% -
ROE 6.93% 3.22% 8.51% 7.78% 4.74% 3.13% 4.08% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 303.91 137.99 483.19 339.62 200.41 90.75 510.68 -29.27%
EPS 31.04 13.84 35.42 32.12 19.19 12.47 15.73 57.38%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 4.48 4.30 4.16 4.13 4.05 3.98 3.86 10.45%
Adjusted Per Share Value based on latest NOSH - 570,943
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 194.80 88.39 309.40 217.42 128.29 58.09 326.89 -29.20%
EPS 19.89 8.86 22.67 20.56 12.28 7.98 10.07 57.48%
DPS 0.00 0.00 3.20 0.00 0.00 0.00 3.20 -
NAPS 2.8717 2.7544 2.6638 2.6439 2.5926 2.5477 2.4708 10.55%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.45 3.98 4.00 3.56 2.98 2.39 4.10 -
P/RPS 1.14 2.88 0.83 1.05 1.49 2.63 0.80 26.65%
P/EPS 11.12 28.76 11.30 11.08 15.53 19.16 26.06 -43.35%
EY 8.99 3.48 8.85 9.02 6.44 5.22 3.84 76.40%
DY 0.00 0.00 1.25 0.00 0.00 0.00 1.22 -
P/NAPS 0.77 0.93 0.96 0.86 0.74 0.60 1.06 -19.20%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 24/05/21 25/02/21 26/11/20 26/08/20 22/05/20 28/02/20 -
Price 3.76 4.05 4.14 3.96 3.73 2.85 3.26 -
P/RPS 1.24 2.93 0.86 1.17 1.86 3.14 0.64 55.47%
P/EPS 12.12 29.27 11.69 12.33 19.44 22.85 20.72 -30.08%
EY 8.25 3.42 8.55 8.11 5.14 4.38 4.83 42.93%
DY 0.00 0.00 1.21 0.00 0.00 0.00 1.53 -
P/NAPS 0.84 0.94 1.00 0.96 0.92 0.72 0.84 0.00%

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