[SOP] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 101.84%
YoY- 4964.24%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 34,589 21,388 17,649 20,455 20,879 11,470 13,424 87.83%
PBT 13,344 24,062 6,693 6,885 6,495 1,760 3,575 140.43%
Tax -3,875 -2,187 -1,908 460 -2,856 -939 -1,175 121.39%
NP 9,469 21,875 4,785 7,345 3,639 821 2,400 149.47%
-
NP to SH 9,469 21,875 4,785 7,345 3,639 821 2,400 149.47%
-
Tax Rate 29.04% 9.09% 28.51% -6.68% 43.97% 53.35% 32.87% -
Total Cost 25,120 -487 12,864 13,110 17,240 10,649 11,024 73.07%
-
Net Worth 202,296 194,634 173,741 95,017 164,372 161,336 159,367 17.21%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 202,296 194,634 173,741 95,017 164,372 161,336 159,367 17.21%
NOSH 94,974 94,943 94,940 95,017 95,013 95,465 94,861 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 27.38% 102.28% 27.11% 35.91% 17.43% 7.16% 17.88% -
ROE 4.68% 11.24% 2.75% 7.73% 2.21% 0.51% 1.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 36.42 22.53 18.59 21.53 21.97 12.01 14.15 87.70%
EPS 9.97 23.04 5.04 7.73 3.83 0.86 2.53 149.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.05 1.83 1.00 1.73 1.69 1.68 17.12%
Adjusted Per Share Value based on latest NOSH - 95,017
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.87 2.39 1.98 2.29 2.34 1.28 1.50 88.00%
EPS 1.06 2.45 0.54 0.82 0.41 0.09 0.27 148.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2264 0.2178 0.1945 0.1063 0.184 0.1806 0.1784 17.19%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.92 1.95 1.90 0.00 0.00 0.00 0.00 -
P/RPS 5.27 8.66 10.22 0.00 0.00 0.00 0.00 -
P/EPS 19.26 8.46 37.70 0.00 0.00 0.00 0.00 -
EY 5.19 11.82 2.65 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 28/05/03 26/02/03 27/11/02 28/08/02 17/05/02 -
Price 2.00 1.93 1.90 1.90 0.00 0.00 0.00 -
P/RPS 5.49 8.57 10.22 8.83 0.00 0.00 0.00 -
P/EPS 20.06 8.38 37.70 24.58 0.00 0.00 0.00 -
EY 4.99 11.94 2.65 4.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 1.04 1.90 0.00 0.00 0.00 -

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