[SOP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 91.24%
YoY- -26.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 152,584 90,259 43,781 184,963 131,567 80,967 39,143 147.48%
PBT 26,541 14,598 4,341 31,875 22,741 12,840 5,835 174.27%
Tax -6,305 -4,777 -2,284 -7,062 -9,766 -5,105 -2,138 105.50%
NP 20,236 9,821 2,057 24,813 12,975 7,735 3,697 210.26%
-
NP to SH 21,499 10,855 2,727 24,813 12,975 7,735 3,697 223.03%
-
Tax Rate 23.76% 32.72% 52.61% 22.16% 42.94% 39.76% 36.64% -
Total Cost 132,348 80,438 41,724 160,150 118,592 73,232 35,446 140.48%
-
Net Worth 333,703 321,682 331,237 248,794 189,967 233,760 229,993 28.13%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,550 3,542 - - 4,749 - - -
Div Payout % 16.51% 32.64% - - 36.60% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 333,703 321,682 331,237 248,794 189,967 233,760 229,993 28.13%
NOSH 142,001 141,710 142,774 94,959 94,983 95,024 95,038 30.66%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.26% 10.88% 4.70% 13.42% 9.86% 9.55% 9.44% -
ROE 6.44% 3.37% 0.82% 9.97% 6.83% 3.31% 1.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 107.45 63.69 30.66 194.78 138.52 85.21 41.19 89.38%
EPS 15.14 7.66 1.91 26.13 13.66 8.14 3.89 147.22%
DPS 2.50 2.50 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.35 2.27 2.32 2.62 2.00 2.46 2.42 -1.93%
Adjusted Per Share Value based on latest NOSH - 94,925
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.08 10.10 4.90 20.70 14.73 9.06 4.38 147.54%
EPS 2.41 1.21 0.31 2.78 1.45 0.87 0.41 225.35%
DPS 0.40 0.40 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.3735 0.36 0.3707 0.2785 0.2126 0.2616 0.2574 28.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.10 1.89 1.77 1.56 2.19 2.06 2.06 -
P/RPS 1.95 2.97 5.77 0.80 1.58 2.42 5.00 -46.58%
P/EPS 13.87 24.67 92.67 5.97 16.03 25.31 52.96 -59.03%
EY 7.21 4.05 1.08 16.75 6.24 3.95 1.89 143.94%
DY 1.19 1.32 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 0.89 0.83 0.76 0.60 1.10 0.84 0.85 3.11%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 20/11/06 30/05/06 28/02/06 14/12/05 26/08/05 28/04/05 -
Price 2.50 2.50 1.92 1.87 1.52 2.03 2.03 -
P/RPS 2.33 3.93 6.26 0.96 1.10 2.38 4.93 -39.29%
P/EPS 16.51 32.64 100.52 7.16 11.13 24.94 52.19 -53.54%
EY 6.06 3.06 0.99 13.97 8.99 4.01 1.92 115.01%
DY 1.00 1.00 0.00 0.00 3.29 0.00 0.00 -
P/NAPS 1.06 1.10 0.83 0.71 0.76 0.83 0.84 16.75%

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