[SOP] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 25.92%
YoY- 162.51%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 228,783 313,568 326,055 288,185 238,484 212,590 213,000 4.87%
PBT 57,310 64,631 103,433 113,158 81,554 69,510 73,159 -15.00%
Tax -14,364 -17,617 -21,514 -35,367 -60,976 -17,286 -18,526 -15.58%
NP 42,946 47,014 81,919 77,791 20,578 52,224 54,633 -14.81%
-
NP to SH 42,992 43,322 81,911 77,936 61,894 48,743 49,405 -8.84%
-
Tax Rate 25.06% 27.26% 20.80% 31.25% 74.77% 24.87% 25.32% -
Total Cost 185,837 266,554 244,136 210,394 217,906 160,366 158,367 11.24%
-
Net Worth 1,360,863 1,211,106 1,166,950 1,100,001 1,033,898 972,522 927,857 29.05%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 21,704 - 12,992 - - - -
Div Payout % - 50.10% - 16.67% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,360,863 1,211,106 1,166,950 1,100,001 1,033,898 972,522 927,857 29.05%
NOSH 470,887 434,088 433,810 433,071 432,593 430,319 429,563 6.30%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 18.77% 14.99% 25.12% 26.99% 8.63% 24.57% 25.65% -
ROE 3.16% 3.58% 7.02% 7.09% 5.99% 5.01% 5.32% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 48.59 72.24 75.16 66.54 55.13 49.40 49.59 -1.34%
EPS 9.13 9.98 17.24 15.92 12.84 10.43 11.46 -14.04%
DPS 0.00 5.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.89 2.79 2.69 2.54 2.39 2.26 2.16 21.40%
Adjusted Per Share Value based on latest NOSH - 433,071
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.61 35.10 36.49 32.26 26.69 23.79 23.84 4.88%
EPS 4.81 4.85 9.17 8.72 6.93 5.46 5.53 -8.87%
DPS 0.00 2.43 0.00 1.45 0.00 0.00 0.00 -
NAPS 1.5232 1.3555 1.3061 1.2312 1.1572 1.0885 1.0385 29.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.90 5.59 4.00 3.76 3.50 3.87 2.81 -
P/RPS 14.20 7.74 5.32 5.65 6.35 7.83 5.67 84.31%
P/EPS 75.58 56.01 21.18 20.89 24.46 34.17 24.43 112.17%
EY 1.32 1.79 4.72 4.79 4.09 2.93 4.09 -52.91%
DY 0.00 0.89 0.00 0.80 0.00 0.00 0.00 -
P/NAPS 2.39 2.00 1.49 1.48 1.46 1.71 1.30 50.01%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 08/05/12 24/02/12 29/11/11 26/08/11 12/05/11 25/02/11 24/11/10 -
Price 6.66 6.25 4.75 4.19 3.48 3.68 3.23 -
P/RPS 13.71 8.65 6.32 6.30 6.31 7.45 6.51 64.22%
P/EPS 72.95 62.63 25.16 23.28 24.32 32.49 28.08 88.87%
EY 1.37 1.60 3.98 4.30 4.11 3.08 3.56 -47.06%
DY 0.00 0.80 0.00 0.72 0.00 0.00 0.00 -
P/NAPS 2.30 2.24 1.77 1.65 1.46 1.63 1.50 32.93%

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