[SOP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 9.99%
YoY- 28.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 400,282 259,375 101,589 683,520 561,996 354,093 165,965 79.74%
PBT 87,934 53,935 9,360 208,560 192,814 129,820 63,297 24.47%
Tax -17,082 -10,146 -2,752 -54,674 -52,252 -33,708 -16,237 3.43%
NP 70,852 43,789 6,608 153,886 140,562 96,112 47,060 31.32%
-
NP to SH 66,228 41,372 6,622 140,563 127,797 87,711 43,560 32.18%
-
Tax Rate 19.43% 18.81% 29.40% 26.21% 27.10% 25.97% 25.65% -
Total Cost 329,430 215,586 94,981 529,634 421,434 257,981 118,905 97.13%
-
Net Worth 707,400 683,803 666,027 667,180 633,177 586,388 509,940 24.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,471 - 8,803 23,273 18,733 - 6,819 41.40%
Div Payout % 17.32% - 132.95% 16.56% 14.66% - 15.66% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 707,400 683,803 666,027 667,180 633,177 586,388 509,940 24.35%
NOSH 382,378 382,012 382,774 387,895 374,661 176,623 153,596 83.58%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.70% 16.88% 6.50% 22.51% 25.01% 27.14% 28.36% -
ROE 9.36% 6.05% 0.99% 21.07% 20.18% 14.96% 8.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 104.68 67.90 26.54 176.21 150.00 200.48 108.05 -2.08%
EPS 17.32 10.83 1.73 36.24 34.11 49.66 28.36 -27.99%
DPS 3.00 0.00 2.30 6.00 5.00 0.00 4.44 -22.98%
NAPS 1.85 1.79 1.74 1.72 1.69 3.32 3.32 -32.26%
Adjusted Per Share Value based on latest NOSH - 426,946
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.80 29.03 11.37 76.50 62.90 39.63 18.58 79.71%
EPS 7.41 4.63 0.74 15.73 14.30 9.82 4.88 32.07%
DPS 1.28 0.00 0.99 2.60 2.10 0.00 0.76 41.51%
NAPS 0.7918 0.7654 0.7455 0.7467 0.7087 0.6563 0.5708 24.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.77 2.30 2.01 1.95 2.66 3.12 2.85 -
P/RPS 2.65 3.39 7.57 1.11 1.77 1.56 2.64 0.25%
P/EPS 15.99 21.24 116.18 5.38 7.80 6.28 10.05 36.24%
EY 6.25 4.71 0.86 18.58 12.82 15.92 9.95 -26.63%
DY 1.08 0.00 1.14 3.08 1.88 0.00 1.56 -21.72%
P/NAPS 1.50 1.28 1.16 1.13 1.57 0.94 0.86 44.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 21/05/09 27/02/09 28/11/08 13/08/08 28/05/08 -
Price 2.56 2.80 2.38 2.15 2.06 5.35 3.03 -
P/RPS 2.45 4.12 8.97 1.22 1.37 2.67 2.80 -8.50%
P/EPS 14.78 25.85 137.57 5.93 6.04 10.77 10.68 24.16%
EY 6.77 3.87 0.73 16.85 16.56 9.28 9.36 -19.40%
DY 1.17 0.00 0.97 2.79 2.43 0.00 1.47 -14.10%
P/NAPS 1.38 1.56 1.37 1.25 1.22 1.61 0.91 31.96%

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