[SOP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.29%
YoY- 257.55%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 728,158 515,568 302,568 145,104 533,304 400,282 259,375 98.63%
PBT 222,135 152,625 79,466 35,287 134,659 87,934 53,935 156.27%
Tax -57,853 -40,567 -22,041 -10,715 -28,122 -17,082 -10,146 218.15%
NP 164,282 112,058 57,425 24,572 106,537 70,852 43,789 140.86%
-
NP to SH 151,514 102,771 53,366 23,677 99,869 66,228 41,372 137.03%
-
Tax Rate 26.04% 26.58% 27.74% 30.37% 20.88% 19.43% 18.81% -
Total Cost 563,876 403,510 245,143 120,532 426,767 329,430 215,586 89.50%
-
Net Worth 970,589 926,821 883,713 853,573 824,878 707,400 683,803 26.21%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 9,652 - - 11,471 - -
Div Payout % - - 18.09% - - 17.32% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 970,589 926,821 883,713 853,573 824,878 707,400 683,803 26.21%
NOSH 429,464 429,084 428,987 428,931 427,398 382,378 382,012 8.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.56% 21.73% 18.98% 16.93% 19.98% 17.70% 16.88% -
ROE 15.61% 11.09% 6.04% 2.77% 12.11% 9.36% 6.05% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.55 120.16 70.53 33.83 124.78 104.68 67.90 83.75%
EPS 35.30 23.91 12.44 5.52 23.34 17.32 10.83 119.36%
DPS 0.00 0.00 2.25 0.00 0.00 3.00 0.00 -
NAPS 2.26 2.16 2.06 1.99 1.93 1.85 1.79 16.76%
Adjusted Per Share Value based on latest NOSH - 428,931
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.63 57.80 33.92 16.27 59.79 44.88 29.08 98.61%
EPS 16.99 11.52 5.98 2.65 11.20 7.42 4.64 137.00%
DPS 0.00 0.00 1.08 0.00 0.00 1.29 0.00 -
NAPS 1.0881 1.0391 0.9907 0.9569 0.9248 0.7931 0.7666 26.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.87 2.81 2.65 2.98 2.83 2.77 2.30 -
P/RPS 2.28 2.34 3.76 8.81 2.27 2.65 3.39 -23.18%
P/EPS 10.97 11.73 21.30 53.99 12.11 15.99 21.24 -35.54%
EY 9.12 8.52 4.69 1.85 8.26 6.25 4.71 55.16%
DY 0.00 0.00 0.85 0.00 0.00 1.08 0.00 -
P/NAPS 1.71 1.30 1.29 1.50 1.47 1.50 1.28 21.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 -
Price 3.68 3.23 2.72 2.41 2.70 2.56 2.80 -
P/RPS 2.17 2.69 3.86 7.12 2.16 2.45 4.12 -34.70%
P/EPS 10.43 13.49 21.86 43.66 11.55 14.78 25.85 -45.30%
EY 9.59 7.42 4.57 2.29 8.65 6.77 3.87 82.81%
DY 0.00 0.00 0.83 0.00 0.00 1.17 0.00 -
P/NAPS 1.63 1.50 1.32 1.21 1.40 1.38 1.56 2.96%

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