[SOP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 107.09%
YoY- 603.17%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 73,626 39,037 17,649 66,228 45,773 24,894 13,424 210.68%
PBT 44,099 30,755 6,693 18,714 11,829 5,335 3,575 433.05%
Tax -7,969 -4,094 -1,908 -4,510 -4,970 -2,114 -1,175 257.88%
NP 36,130 26,661 4,785 14,204 6,859 3,221 2,400 508.67%
-
NP to SH 36,130 26,661 4,785 14,204 6,859 3,221 2,400 508.67%
-
Tax Rate 18.07% 13.31% 28.51% 24.10% 42.02% 39.63% 32.87% -
Total Cost 37,496 12,376 12,864 52,024 38,914 21,673 11,024 125.99%
-
Net Worth 202,305 194,709 173,741 157,590 164,350 160,574 159,367 17.22%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 202,305 194,709 173,741 157,590 164,350 160,574 159,367 17.22%
NOSH 94,978 94,980 94,940 94,933 95,000 95,014 94,861 0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 49.07% 68.30% 27.11% 21.45% 14.98% 12.94% 17.88% -
ROE 17.86% 13.69% 2.75% 9.01% 4.17% 2.01% 1.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 77.52 41.10 18.59 69.76 48.18 26.20 14.15 210.44%
EPS 38.04 28.07 5.04 15.00 7.22 3.39 2.53 508.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.05 1.83 1.66 1.73 1.69 1.68 17.12%
Adjusted Per Share Value based on latest NOSH - 95,017
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.24 4.37 1.98 7.41 5.12 2.79 1.50 211.00%
EPS 4.04 2.98 0.54 1.59 0.77 0.36 0.27 506.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2264 0.2179 0.1945 0.1764 0.184 0.1797 0.1784 17.19%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.92 1.95 1.90 0.00 0.00 0.00 0.00 -
P/RPS 2.48 4.74 10.22 0.00 0.00 0.00 0.00 -
P/EPS 5.05 6.95 37.70 0.00 0.00 0.00 0.00 -
EY 19.81 14.39 2.65 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 17/05/02 -
Price 2.00 1.93 1.90 1.90 0.00 0.00 0.00 -
P/RPS 2.58 4.70 10.22 2.72 0.00 0.00 0.00 -
P/EPS 5.26 6.88 37.70 12.70 0.00 0.00 0.00 -
EY 19.02 14.54 2.65 7.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 1.04 1.14 0.00 0.00 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