[SOP] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -56.71%
YoY- 160.21%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 40,435 33,523 31,305 34,589 21,388 17,649 20,455 57.57%
PBT 11,086 10,012 9,093 13,344 24,062 6,693 6,885 37.41%
Tax -3,140 -3,268 -2,178 -3,875 -2,187 -1,908 460 -
NP 7,946 6,744 6,915 9,469 21,875 4,785 7,345 5.38%
-
NP to SH 7,946 6,744 6,915 9,469 21,875 4,785 7,345 5.38%
-
Tax Rate 28.32% 32.64% 23.95% 29.04% 9.09% 28.51% -6.68% -
Total Cost 32,489 26,779 24,390 25,120 -487 12,864 13,110 83.22%
-
Net Worth 211,703 203,269 204,486 202,296 194,634 173,741 95,017 70.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 211,703 203,269 204,486 202,296 194,634 173,741 95,017 70.67%
NOSH 94,934 94,985 98,785 94,974 94,943 94,940 95,017 -0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.65% 20.12% 22.09% 27.38% 102.28% 27.11% 35.91% -
ROE 3.75% 3.32% 3.38% 4.68% 11.24% 2.75% 7.73% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 42.59 35.29 31.69 36.42 22.53 18.59 21.53 57.64%
EPS 8.37 7.10 7.00 9.97 23.04 5.04 7.73 5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.14 2.07 2.13 2.05 1.83 1.00 70.77%
Adjusted Per Share Value based on latest NOSH - 94,974
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.53 3.75 3.50 3.87 2.39 1.98 2.29 57.64%
EPS 0.89 0.75 0.77 1.06 2.45 0.54 0.82 5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.2275 0.2289 0.2264 0.2178 0.1945 0.1063 70.74%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.31 2.79 2.03 1.92 1.95 1.90 0.00 -
P/RPS 5.42 7.91 6.41 5.27 8.66 10.22 0.00 -
P/EPS 27.60 39.30 29.00 19.26 8.46 37.70 0.00 -
EY 3.62 2.54 3.45 5.19 11.82 2.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.30 0.98 0.90 0.95 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/07/04 24/05/04 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 -
Price 2.30 2.31 2.31 2.00 1.93 1.90 1.90 -
P/RPS 5.40 6.55 7.29 5.49 8.57 10.22 8.83 -27.97%
P/EPS 27.48 32.54 33.00 20.06 8.38 37.70 24.58 7.72%
EY 3.64 3.07 3.03 4.99 11.94 2.65 4.07 -7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 1.12 0.94 0.94 1.04 1.90 -33.53%

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