[SOP] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -20.79%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,207,025 1,207,661 1,323,771 1,399,466 1,434,576 1,394,106 1,301,510 -4.90%
PBT 67,455 77,821 113,775 209,305 268,605 279,003 175,435 -47.15%
Tax -20,787 -26,859 -28,577 -46,151 -62,868 -62,558 -43,347 -38.76%
NP 46,668 50,962 85,198 163,154 205,737 216,445 132,088 -50.05%
-
NP to SH 44,172 48,665 82,336 154,460 194,991 208,346 125,489 -50.17%
-
Tax Rate 30.82% 34.51% 25.12% 22.05% 23.41% 22.42% 24.71% -
Total Cost 1,160,357 1,156,699 1,238,573 1,236,312 1,228,839 1,177,661 1,169,422 -0.51%
-
Net Worth 3,338,118 3,293,606 3,249,098 3,207,155 2,997,316 2,801,299 2,612,555 17.76%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - 35,340 - - 22,867 -
Div Payout % - - - 22.88% - - 18.22% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 3,338,118 3,293,606 3,249,098 3,207,155 2,997,316 2,801,299 2,612,555 17.76%
NOSH 890,175 890,163 890,163 584,512 572,799 571,693 571,675 34.38%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.87% 4.22% 6.44% 11.66% 14.34% 15.53% 10.15% -
ROE 1.32% 1.48% 2.53% 4.82% 6.51% 7.44% 4.80% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 135.60 135.67 148.71 158.40 250.80 243.86 227.67 -29.23%
EPS 4.96 5.45 9.25 17.48 34.09 36.44 21.95 -62.93%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 4.00 -
NAPS 3.75 3.70 3.65 3.63 5.24 4.90 4.57 -12.36%
Adjusted Per Share Value based on latest NOSH - 584,512
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 135.27 135.34 148.36 156.84 160.77 156.24 145.86 -4.90%
EPS 4.95 5.45 9.23 17.31 21.85 23.35 14.06 -50.17%
DPS 0.00 0.00 0.00 3.96 0.00 0.00 2.56 -
NAPS 3.741 3.6912 3.6413 3.5943 3.3591 3.1394 2.9279 17.76%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.39 2.60 2.19 4.01 5.40 3.49 3.59 -
P/RPS 1.76 1.92 1.47 2.53 2.15 1.43 1.58 7.46%
P/EPS 48.16 47.56 23.68 22.94 15.84 9.58 16.35 105.61%
EY 2.08 2.10 4.22 4.36 6.31 10.44 6.11 -51.27%
DY 0.00 0.00 0.00 1.00 0.00 0.00 1.11 -
P/NAPS 0.64 0.70 0.60 1.10 1.03 0.71 0.79 -13.10%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 28/02/23 25/11/22 26/08/22 23/05/22 24/02/22 26/11/21 -
Price 2.51 2.64 2.60 2.75 6.00 5.37 3.53 -
P/RPS 1.85 1.95 1.75 1.74 2.39 2.20 1.55 12.53%
P/EPS 50.58 48.29 28.11 15.73 17.60 14.74 16.08 114.83%
EY 1.98 2.07 3.56 6.36 5.68 6.79 6.22 -53.41%
DY 0.00 0.00 0.00 1.45 0.00 0.00 1.13 -
P/NAPS 0.67 0.71 0.71 0.76 1.15 1.10 0.77 -8.86%

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