[SOP] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
01-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -13.94%
YoY- -42.19%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 313,990 427,058 383,778 420,780 281,602 228,783 313,568 0.08%
PBT 4,653 29,304 22,138 61,118 73,369 57,310 64,631 -82.72%
Tax -2,946 -7,501 -3,545 -13,920 -18,504 -14,364 -17,617 -69.68%
NP 1,707 21,803 18,593 47,198 54,865 42,946 47,014 -89.05%
-
NP to SH 1,155 21,961 22,299 47,351 55,021 42,992 43,322 -91.09%
-
Tax Rate 63.31% 25.60% 16.01% 22.78% 25.22% 25.06% 27.26% -
Total Cost 312,283 405,255 365,185 373,582 226,737 185,837 266,554 11.14%
-
Net Worth 1,190,538 1,223,086 1,353,557 1,480,321 1,391,707 1,360,863 1,211,106 -1.13%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 13,870 - 21,704 -
Div Payout % - - - - 25.21% - 50.10% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,190,538 1,223,086 1,353,557 1,480,321 1,391,707 1,360,863 1,211,106 -1.13%
NOSH 444,230 454,679 433,832 482,189 462,361 470,887 434,088 1.55%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.54% 5.11% 4.84% 11.22% 19.48% 18.77% 14.99% -
ROE 0.10% 1.80% 1.65% 3.20% 3.95% 3.16% 3.58% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.68 93.93 88.46 87.26 60.91 48.59 72.24 -1.44%
EPS 0.26 4.83 5.14 9.82 11.90 9.13 9.98 -91.23%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 5.00 -
NAPS 2.68 2.69 3.12 3.07 3.01 2.89 2.79 -2.64%
Adjusted Per Share Value based on latest NOSH - 482,189
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.18 47.84 42.99 47.14 31.55 25.63 35.13 0.09%
EPS 0.13 2.46 2.50 5.30 6.16 4.82 4.85 -91.06%
DPS 0.00 0.00 0.00 0.00 1.55 0.00 2.43 -
NAPS 1.3337 1.3702 1.5164 1.6584 1.5591 1.5245 1.3568 -1.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.60 5.54 5.76 6.55 6.29 6.90 5.59 -
P/RPS 7.92 5.90 6.51 7.51 10.33 14.20 7.74 1.54%
P/EPS 2,153.85 114.70 112.06 66.70 52.86 75.58 56.01 1041.82%
EY 0.05 0.87 0.89 1.50 1.89 1.32 1.79 -90.81%
DY 0.00 0.00 0.00 0.00 0.48 0.00 0.89 -
P/NAPS 2.09 2.06 1.85 2.13 2.09 2.39 2.00 2.98%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 30/04/13 - 01/03/13 04/09/12 08/05/12 24/02/12 -
Price 5.52 5.63 0.00 5.10 6.81 6.66 6.25 -
P/RPS 7.81 5.99 0.00 5.84 11.18 13.71 8.65 -6.58%
P/EPS 2,123.08 116.56 0.00 51.93 57.23 72.95 62.63 949.67%
EY 0.05 0.86 0.00 1.93 1.75 1.37 1.60 -90.09%
DY 0.00 0.00 0.00 0.00 0.44 0.00 0.80 -
P/NAPS 2.06 2.09 0.00 1.66 2.26 2.30 2.24 -5.43%

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