[SOP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 50.8%
YoY- -28.95%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 515,568 302,568 145,104 533,304 400,282 259,375 101,589 195.02%
PBT 152,625 79,466 35,287 134,659 87,934 53,935 9,360 541.94%
Tax -40,567 -22,041 -10,715 -28,122 -17,082 -10,146 -2,752 500.21%
NP 112,058 57,425 24,572 106,537 70,852 43,789 6,608 558.92%
-
NP to SH 102,771 53,366 23,677 99,869 66,228 41,372 6,622 521.15%
-
Tax Rate 26.58% 27.74% 30.37% 20.88% 19.43% 18.81% 29.40% -
Total Cost 403,510 245,143 120,532 426,767 329,430 215,586 94,981 162.07%
-
Net Worth 926,821 883,713 853,573 824,878 707,400 683,803 666,027 24.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 9,652 - - 11,471 - 8,803 -
Div Payout % - 18.09% - - 17.32% - 132.95% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 926,821 883,713 853,573 824,878 707,400 683,803 666,027 24.61%
NOSH 429,084 428,987 428,931 427,398 382,378 382,012 382,774 7.90%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 21.73% 18.98% 16.93% 19.98% 17.70% 16.88% 6.50% -
ROE 11.09% 6.04% 2.77% 12.11% 9.36% 6.05% 0.99% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 120.16 70.53 33.83 124.78 104.68 67.90 26.54 173.42%
EPS 23.91 12.44 5.52 23.34 17.32 10.83 1.73 474.99%
DPS 0.00 2.25 0.00 0.00 3.00 0.00 2.30 -
NAPS 2.16 2.06 1.99 1.93 1.85 1.79 1.74 15.49%
Adjusted Per Share Value based on latest NOSH - 428,204
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.71 33.87 16.24 59.69 44.80 29.03 11.37 195.05%
EPS 11.50 5.97 2.65 11.18 7.41 4.63 0.74 521.70%
DPS 0.00 1.08 0.00 0.00 1.28 0.00 0.99 -
NAPS 1.0374 0.9891 0.9554 0.9233 0.7918 0.7654 0.7455 24.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.81 2.65 2.98 2.83 2.77 2.30 2.01 -
P/RPS 2.34 3.76 8.81 2.27 2.65 3.39 7.57 -54.25%
P/EPS 11.73 21.30 53.99 12.11 15.99 21.24 116.18 -78.28%
EY 8.52 4.69 1.85 8.26 6.25 4.71 0.86 360.63%
DY 0.00 0.85 0.00 0.00 1.08 0.00 1.14 -
P/NAPS 1.30 1.29 1.50 1.47 1.50 1.28 1.16 7.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 21/05/09 -
Price 3.23 2.72 2.41 2.70 2.56 2.80 2.38 -
P/RPS 2.69 3.86 7.12 2.16 2.45 4.12 8.97 -55.16%
P/EPS 13.49 21.86 43.66 11.55 14.78 25.85 137.57 -78.70%
EY 7.42 4.57 2.29 8.65 6.77 3.87 0.73 368.57%
DY 0.00 0.83 0.00 0.00 1.17 0.00 0.97 -
P/NAPS 1.50 1.32 1.21 1.40 1.38 1.56 1.37 6.22%

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