[SOP] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -49.37%
YoY- 167.36%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 4,911,725 3,548,685 2,333,876 1,096,175 4,416,122 3,124,037 1,989,306 82.37%
PBT 359,712 277,303 196,054 102,581 195,960 137,613 76,249 180.49%
Tax -101,502 -72,537 -50,629 -29,958 -53,672 -35,851 -17,336 223.80%
NP 258,210 204,766 145,425 72,623 142,288 101,762 58,913 167.09%
-
NP to SH 239,253 189,958 135,595 66,925 132,196 96,083 58,592 154.81%
-
Tax Rate 28.22% 26.16% 25.82% 29.20% 27.39% 26.05% 22.74% -
Total Cost 4,653,515 3,343,919 2,188,451 1,023,552 4,273,834 3,022,275 1,930,393 79.49%
-
Net Worth 2,094,605 2,042,804 2,008,814 1,944,380 1,527,563 1,479,218 1,467,009 26.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,094,605 2,042,804 2,008,814 1,944,380 1,527,563 1,479,218 1,467,009 26.71%
NOSH 570,737 570,615 570,686 570,199 570,111 441,557 441,870 18.54%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.26% 5.77% 6.23% 6.63% 3.22% 3.26% 2.96% -
ROE 11.42% 9.30% 6.75% 3.44% 8.65% 6.50% 3.99% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 860.59 621.90 408.96 192.24 951.13 707.50 450.20 53.84%
EPS 41.92 33.29 23.76 11.73 28.05 21.76 13.26 114.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.58 3.52 3.41 3.29 3.35 3.32 6.89%
Adjusted Per Share Value based on latest NOSH - 570,199
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 550.25 397.55 261.46 122.80 494.73 349.98 222.86 82.37%
EPS 26.80 21.28 15.19 7.50 14.81 10.76 6.56 154.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3465 2.2885 2.2504 2.1782 1.7113 1.6571 1.6435 26.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.90 4.00 3.56 3.64 3.68 3.75 4.00 -
P/RPS 0.45 0.64 0.87 1.89 0.39 0.53 0.89 -36.45%
P/EPS 9.30 12.02 14.98 31.01 12.93 17.23 30.17 -54.26%
EY 10.75 8.32 6.67 3.22 7.74 5.80 3.32 118.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.12 1.01 1.07 1.12 1.12 1.20 -7.91%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 25/08/17 29/05/17 27/02/17 30/11/16 29/08/16 -
Price 3.72 4.16 3.59 3.60 3.72 3.74 3.66 -
P/RPS 0.43 0.67 0.88 1.87 0.39 0.53 0.81 -34.36%
P/EPS 8.87 12.50 15.11 30.67 13.07 17.19 27.60 -52.98%
EY 11.27 8.00 6.62 3.26 7.65 5.82 3.62 112.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.16 1.02 1.06 1.13 1.12 1.10 -5.51%

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