[SOP] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 81.76%
YoY- 136.59%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 165,965 167,775 122,861 87,971 60,875 68,898 62,325 92.00%
PBT 63,297 63,642 47,708 26,242 13,778 12,548 11,943 203.67%
Tax -16,237 -17,065 -9,605 -4,812 -2,716 698 -1,528 382.64%
NP 47,060 46,577 38,103 21,430 11,062 13,246 10,415 173.06%
-
NP to SH 43,560 43,699 35,766 19,230 10,580 12,977 10,415 159.36%
-
Tax Rate 25.65% 26.81% 20.13% 18.34% 19.71% -5.56% 12.79% -
Total Cost 118,905 121,198 84,758 66,541 49,813 55,652 51,910 73.67%
-
Net Worth 509,940 450,387 407,895 377,477 357,413 347,572 327,647 34.26%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,819 - - - - - - -
Div Payout % 15.66% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 509,940 450,387 407,895 377,477 357,413 347,572 327,647 34.26%
NOSH 153,596 142,527 143,121 142,444 142,395 142,447 139,424 6.66%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.36% 27.76% 31.01% 24.36% 18.17% 19.23% 16.71% -
ROE 8.54% 9.70% 8.77% 5.09% 2.96% 3.73% 3.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 108.05 117.71 85.84 61.76 42.75 48.37 44.70 80.01%
EPS 28.36 30.66 24.99 13.50 7.43 9.11 7.47 143.16%
DPS 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.16 2.85 2.65 2.51 2.44 2.35 25.87%
Adjusted Per Share Value based on latest NOSH - 142,444
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.58 18.78 13.75 9.85 6.81 7.71 6.98 91.95%
EPS 4.88 4.89 4.00 2.15 1.18 1.45 1.17 158.88%
DPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5708 0.5041 0.4565 0.4225 0.40 0.389 0.3667 34.27%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.85 3.05 4.02 3.78 3.68 2.98 2.10 -
P/RPS 2.64 2.59 4.68 6.12 8.61 6.16 4.70 -31.89%
P/EPS 10.05 9.95 16.09 28.00 49.53 32.71 28.11 -49.59%
EY 9.95 10.05 6.22 3.57 2.02 3.06 3.56 98.29%
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.97 1.41 1.43 1.47 1.22 0.89 -2.25%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 -
Price 3.03 2.97 5.60 3.80 3.58 3.76 2.50 -
P/RPS 2.80 2.52 6.52 6.15 8.37 7.77 5.59 -36.90%
P/EPS 10.68 9.69 22.41 28.15 48.18 41.27 33.47 -53.27%
EY 9.36 10.32 4.46 3.55 2.08 2.42 2.99 113.84%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.94 1.96 1.43 1.43 1.54 1.06 -9.66%

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