[SOP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
12-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -59.15%
YoY- 161.41%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,166,292 852,724 526,669 238,484 728,158 515,568 302,568 145.23%
PBT 362,359 298,145 194,712 81,554 222,135 152,625 79,466 174.22%
Tax -95,076 -77,459 -55,945 -60,976 -57,853 -40,567 -22,041 164.28%
NP 267,283 220,686 138,767 20,578 164,282 112,058 57,425 177.99%
-
NP to SH 242,948 221,741 139,830 61,894 151,514 102,771 53,366 173.92%
-
Tax Rate 26.24% 25.98% 28.73% 74.77% 26.04% 26.58% 27.74% -
Total Cost 899,009 632,038 387,902 217,906 563,876 403,510 245,143 137.24%
-
Net Worth 1,209,106 1,163,079 1,099,459 1,033,898 970,589 926,821 883,713 23.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 21,668 12,971 12,985 - - - 9,652 71.19%
Div Payout % 8.92% 5.85% 9.29% - - - 18.09% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,209,106 1,163,079 1,099,459 1,033,898 970,589 926,821 883,713 23.17%
NOSH 433,371 432,371 432,858 432,593 429,464 429,084 428,987 0.67%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 22.92% 25.88% 26.35% 8.63% 22.56% 21.73% 18.98% -
ROE 20.09% 19.06% 12.72% 5.99% 15.61% 11.09% 6.04% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 269.12 197.22 121.67 55.13 169.55 120.16 70.53 143.58%
EPS 56.06 46.26 28.76 12.84 35.30 23.91 12.44 172.08%
DPS 5.00 3.00 3.00 0.00 0.00 0.00 2.25 70.04%
NAPS 2.79 2.69 2.54 2.39 2.26 2.16 2.06 22.34%
Adjusted Per Share Value based on latest NOSH - 432,593
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 130.66 95.53 59.00 26.72 81.57 57.76 33.90 145.22%
EPS 27.22 24.84 15.66 6.93 16.97 11.51 5.98 173.90%
DPS 2.43 1.45 1.45 0.00 0.00 0.00 1.08 71.45%
NAPS 1.3545 1.303 1.2317 1.1583 1.0873 1.0383 0.99 23.17%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 5.59 4.00 3.76 3.50 3.87 2.81 2.65 -
P/RPS 2.08 2.03 3.09 6.35 2.28 2.34 3.76 -32.53%
P/EPS 9.97 7.80 11.64 24.46 10.97 11.73 21.30 -39.63%
EY 10.03 12.82 8.59 4.09 9.12 8.52 4.69 65.76%
DY 0.89 0.75 0.80 0.00 0.00 0.00 0.85 3.10%
P/NAPS 2.00 1.49 1.48 1.46 1.71 1.30 1.29 33.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 29/11/11 26/08/11 12/05/11 25/02/11 24/11/10 27/08/10 -
Price 6.25 4.75 4.19 3.48 3.68 3.23 2.72 -
P/RPS 2.32 2.41 3.44 6.31 2.17 2.69 3.86 -28.71%
P/EPS 11.15 9.26 12.97 24.32 10.43 13.49 21.86 -36.08%
EY 8.97 10.80 7.71 4.11 9.59 7.42 4.57 56.57%
DY 0.80 0.63 0.72 0.00 0.00 0.00 0.83 -2.41%
P/NAPS 2.24 1.77 1.65 1.46 1.63 1.50 1.32 42.13%

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