[SOP] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 68.79%
YoY- 152.83%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 4,157,813 2,834,042 1,434,576 4,432,984 3,038,878 1,737,368 788,322 202.69%
PBT 591,683 477,910 268,605 714,092 435,088 259,653 113,033 201.17%
Tax -137,596 -109,019 -62,868 -171,030 -108,472 -65,125 -26,423 200.13%
NP 454,087 368,891 205,737 543,062 326,616 194,528 86,610 201.49%
-
NP to SH 431,785 349,451 194,991 511,213 302,866 177,377 79,057 209.81%
-
Tax Rate 23.26% 22.81% 23.41% 23.95% 24.93% 25.08% 23.38% -
Total Cost 3,703,726 2,465,151 1,228,839 3,889,922 2,712,262 1,542,840 701,712 202.84%
-
Net Worth 3,249,098 3,207,155 2,997,316 2,801,299 2,612,555 2,561,099 2,456,525 20.47%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 35,606 35,340 - 22,867 22,867 - - -
Div Payout % 8.25% 10.11% - 4.47% 7.55% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,249,098 3,207,155 2,997,316 2,801,299 2,612,555 2,561,099 2,456,525 20.47%
NOSH 890,163 584,512 572,799 571,693 571,675 571,673 571,418 34.34%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.92% 13.02% 14.34% 12.25% 10.75% 11.20% 10.99% -
ROE 13.29% 10.90% 6.51% 18.25% 11.59% 6.93% 3.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 467.08 320.77 250.80 775.41 531.57 303.91 137.99 125.27%
EPS 49.43 40.01 34.09 89.44 53.00 31.04 13.84 133.47%
DPS 4.00 4.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 3.65 3.63 5.24 4.90 4.57 4.48 4.30 -10.34%
Adjusted Per Share Value based on latest NOSH - 571,693
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 465.97 317.61 160.77 496.81 340.57 194.71 88.35 202.68%
EPS 48.39 39.16 21.85 57.29 33.94 19.88 8.86 209.81%
DPS 3.99 3.96 0.00 2.56 2.56 0.00 0.00 -
NAPS 3.6413 3.5943 3.3591 3.1394 2.9279 2.8702 2.753 20.47%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.19 4.01 5.40 3.49 3.59 3.45 3.98 -
P/RPS 0.47 1.25 2.15 0.45 0.68 1.14 2.88 -70.10%
P/EPS 4.51 10.14 15.84 3.90 6.78 11.12 28.76 -70.88%
EY 22.15 9.86 6.31 25.62 14.76 8.99 3.48 243.06%
DY 1.83 1.00 0.00 1.15 1.11 0.00 0.00 -
P/NAPS 0.60 1.10 1.03 0.71 0.79 0.77 0.93 -25.31%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 23/05/22 24/02/22 26/11/21 26/08/21 24/05/21 -
Price 2.60 2.75 6.00 5.37 3.53 3.76 4.05 -
P/RPS 0.56 0.86 2.39 0.69 0.66 1.24 2.93 -66.78%
P/EPS 5.36 6.95 17.60 6.01 6.66 12.12 29.27 -67.71%
EY 18.66 14.38 5.68 16.65 15.01 8.25 3.42 209.60%
DY 1.54 1.45 0.00 0.74 1.13 0.00 0.00 -
P/NAPS 0.71 0.76 1.15 1.10 0.77 0.84 0.94 -17.04%

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