[SOP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 60.09%
YoY- -37.97%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,989,028 1,201,984 546,638 1,704,411 1,212,961 741,048 427,058 178.63%
PBT 147,902 97,368 48,955 145,436 92,908 33,957 29,304 193.94%
Tax -37,002 -26,264 -12,982 -39,372 -26,751 -10,447 -7,501 189.50%
NP 110,900 71,104 35,973 106,064 66,157 23,510 21,803 195.47%
-
NP to SH 103,627 66,585 33,684 97,254 60,751 22,243 21,961 181.06%
-
Tax Rate 25.02% 26.97% 26.52% 27.07% 28.79% 30.77% 25.60% -
Total Cost 1,878,128 1,130,880 510,665 1,598,347 1,146,804 717,538 405,255 177.71%
-
Net Worth 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 647,043 60.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 26,249 - - - -
Div Payout % - - - 26.99% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,312,345 1,293,977 1,271,921 1,233,721 1,197,537 1,171,144 647,043 60.16%
NOSH 438,911 438,636 438,593 437,489 437,057 436,994 240,536 49.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.58% 5.92% 6.58% 6.22% 5.45% 3.17% 5.11% -
ROE 7.90% 5.15% 2.65% 7.88% 5.07% 1.90% 3.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 453.17 274.03 124.63 389.59 277.53 169.58 177.54 86.66%
EPS 23.61 15.18 7.68 22.23 13.90 5.09 9.13 88.29%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.99 2.95 2.90 2.82 2.74 2.68 2.69 7.29%
Adjusted Per Share Value based on latest NOSH - 439,795
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 222.91 134.71 61.26 191.01 135.94 83.05 47.86 178.63%
EPS 11.61 7.46 3.77 10.90 6.81 2.49 2.46 181.09%
DPS 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
NAPS 1.4708 1.4502 1.4254 1.3826 1.3421 1.3125 0.7251 60.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.94 6.94 6.60 6.51 5.62 5.60 5.54 -
P/RPS 1.31 2.53 5.30 1.67 2.03 3.30 3.12 -43.89%
P/EPS 25.16 45.72 85.94 29.28 40.43 110.02 60.68 -44.36%
EY 3.97 2.19 1.16 3.41 2.47 0.91 1.65 79.46%
DY 0.00 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 1.99 2.35 2.28 2.31 2.05 2.09 2.06 -2.27%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 26/08/14 09/05/14 25/02/14 29/11/13 27/08/13 30/04/13 -
Price 5.90 6.00 6.46 6.04 6.10 5.52 5.63 -
P/RPS 1.30 2.19 5.18 1.55 2.20 3.26 3.17 -44.77%
P/EPS 24.99 39.53 84.11 27.17 43.88 108.45 61.66 -45.20%
EY 4.00 2.53 1.19 3.68 2.28 0.92 1.62 82.58%
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 1.97 2.03 2.23 2.14 2.23 2.06 2.09 -3.86%

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