[SOP] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 68.39%
YoY- -67.38%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 590,200 742,065 983,281 870,342 774,907 904,360 1,363,040 -42.85%
PBT 1,401 9,902 19,602 30,712 18,955 37,782 82,409 -93.43%
Tax -514 -2,274 -13,265 -11,454 -6,218 -9,409 -28,965 -93.24%
NP 887 7,628 6,337 19,258 12,737 28,373 53,444 -93.54%
-
NP to SH 1,677 8,347 6,967 17,731 10,530 26,072 49,295 -89.56%
-
Tax Rate 36.69% 22.97% 67.67% 37.29% 32.80% 24.90% 35.15% -
Total Cost 589,313 734,437 976,944 851,084 762,170 875,987 1,309,596 -41.36%
-
Net Worth 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 2,134,979 2,093,896 1.85%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 28,543 - - - - - - -
Div Payout % 1,702.07% - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,152,195 2,152,195 2,140,778 2,135,069 2,146,486 2,134,979 2,093,896 1.85%
NOSH 570,874 570,874 570,874 570,874 570,874 570,869 570,543 0.03%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.15% 1.03% 0.64% 2.21% 1.64% 3.14% 3.92% -
ROE 0.08% 0.39% 0.33% 0.83% 0.49% 1.22% 2.35% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 103.39 129.99 172.24 152.46 135.74 158.42 238.90 -42.87%
EPS 0.29 1.46 1.22 3.11 1.85 4.57 8.64 -89.65%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.77 3.75 3.74 3.76 3.74 3.67 1.81%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 66.14 83.16 110.20 97.54 86.84 101.35 152.76 -42.85%
EPS 0.19 0.94 0.78 1.99 1.18 2.92 5.52 -89.48%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.412 2.412 2.3992 2.3928 2.4056 2.3927 2.3466 1.85%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.40 2.47 2.10 2.78 3.15 3.70 3.90 -
P/RPS 2.32 1.90 1.22 1.82 2.32 2.34 1.63 26.61%
P/EPS 816.99 168.93 172.07 89.51 170.77 81.01 45.14 593.01%
EY 0.12 0.59 0.58 1.12 0.59 1.23 2.22 -85.78%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.56 0.74 0.84 0.99 1.06 -28.63%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 21/05/19 28/02/19 28/11/18 29/08/18 23/05/18 28/02/18 -
Price 2.05 2.37 2.54 2.45 3.01 3.45 3.72 -
P/RPS 1.98 1.82 1.47 1.61 2.22 2.18 1.56 17.27%
P/EPS 697.85 162.09 208.13 78.88 163.18 75.54 43.06 543.68%
EY 0.14 0.62 0.48 1.27 0.61 1.32 2.32 -84.69%
DY 2.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.68 0.66 0.80 0.92 1.01 -34.20%

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