[SOP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.82%
YoY- -74.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,048,577 1,332,265 742,065 3,532,890 2,549,609 1,679,267 904,360 72.39%
PBT 54,550 11,303 9,902 107,051 87,449 56,737 37,782 27.71%
Tax -13,431 -2,788 -2,274 -40,346 -27,081 -15,627 -9,409 26.75%
NP 41,119 8,515 7,628 66,705 60,368 41,110 28,373 28.03%
-
NP to SH 40,933 10,024 8,347 61,300 54,333 36,602 26,072 35.04%
-
Tax Rate 24.62% 24.67% 22.97% 37.69% 30.97% 27.54% 24.90% -
Total Cost 2,007,458 1,323,750 734,437 3,466,185 2,489,241 1,638,157 875,987 73.73%
-
Net Worth 2,152,195 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 2,134,979 0.53%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 28,543 - 34,252 - - - -
Div Payout % - 284.75% - 55.88% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,152,195 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 2,134,979 0.53%
NOSH 570,874 570,874 570,874 570,874 570,874 570,874 570,869 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.01% 0.64% 1.03% 1.89% 2.37% 2.45% 3.14% -
ROE 1.90% 0.47% 0.39% 2.86% 2.54% 1.71% 1.22% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 358.85 233.37 129.99 618.86 446.61 294.16 158.42 72.39%
EPS 7.17 1.76 1.46 10.74 9.52 6.41 4.57 34.98%
DPS 0.00 5.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.77 3.77 3.77 3.75 3.74 3.76 3.74 0.53%
Adjusted Per Share Value based on latest NOSH - 570,874
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 229.58 149.31 83.16 395.93 285.74 188.20 101.35 72.39%
EPS 4.59 1.12 0.94 6.87 6.09 4.10 2.92 35.15%
DPS 0.00 3.20 0.00 3.84 0.00 0.00 0.00 -
NAPS 2.412 2.412 2.412 2.3992 2.3928 2.4056 2.3927 0.53%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.08 2.40 2.47 2.10 2.78 3.15 3.70 -
P/RPS 0.58 1.03 1.90 0.34 0.62 1.07 2.34 -60.50%
P/EPS 29.01 136.68 168.93 19.56 29.21 49.13 81.01 -49.54%
EY 3.45 0.73 0.59 5.11 3.42 2.04 1.23 98.76%
DY 0.00 2.08 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.66 0.56 0.74 0.84 0.99 -32.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 23/08/19 21/05/19 28/02/19 28/11/18 29/08/18 23/05/18 -
Price 3.08 2.05 2.37 2.54 2.45 3.01 3.45 -
P/RPS 0.86 0.88 1.82 0.41 0.55 1.02 2.18 -46.18%
P/EPS 42.96 116.75 162.09 23.65 25.74 46.95 75.54 -31.33%
EY 2.33 0.86 0.62 4.23 3.88 2.13 1.32 46.00%
DY 0.00 2.44 0.00 2.36 0.00 0.00 0.00 -
P/NAPS 0.82 0.54 0.63 0.68 0.66 0.80 0.92 -7.37%

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