[SOP] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 62.23%
YoY- 71.53%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 50,600 41,824 39,143 53,599 40,397 40,435 33,523 31.55%
PBT 9,901 7,005 5,835 15,171 11,134 11,086 10,012 -0.73%
Tax -4,968 -2,967 -2,138 -3,310 -3,823 -3,140 -3,268 32.17%
NP 4,933 4,038 3,697 11,861 7,311 7,946 6,744 -18.80%
-
NP to SH 4,933 4,038 3,697 11,861 7,311 7,946 6,744 -18.80%
-
Tax Rate 50.18% 42.36% 36.64% 21.82% 34.34% 28.32% 32.64% -
Total Cost 45,667 37,786 35,446 41,738 33,086 32,489 26,779 42.69%
-
Net Worth 189,875 233,728 229,993 226,014 214,582 211,703 203,269 -4.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 4,747 - - -
Div Payout % - - - - 64.94% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 189,875 233,728 229,993 226,014 214,582 211,703 203,269 -4.43%
NOSH 94,937 95,011 95,038 94,963 94,948 94,934 94,985 -0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.75% 9.65% 9.44% 22.13% 18.10% 19.65% 20.12% -
ROE 2.60% 1.73% 1.61% 5.25% 3.41% 3.75% 3.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.30 44.02 41.19 56.44 42.55 42.59 35.29 31.60%
EPS 5.52 4.25 3.89 12.49 7.70 8.37 7.10 -15.43%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.46 2.42 2.38 2.26 2.23 2.14 -4.40%
Adjusted Per Share Value based on latest NOSH - 94,963
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.66 4.68 4.38 6.00 4.52 4.53 3.75 31.54%
EPS 0.55 0.45 0.41 1.33 0.82 0.89 0.75 -18.66%
DPS 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.2125 0.2616 0.2574 0.253 0.2402 0.237 0.2275 -4.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.19 2.06 2.06 2.23 2.22 2.31 2.79 -
P/RPS 4.11 4.68 5.00 3.95 5.22 5.42 7.91 -35.34%
P/EPS 42.15 48.47 52.96 17.85 28.83 27.60 39.30 4.77%
EY 2.37 2.06 1.89 5.60 3.47 3.62 2.54 -4.50%
DY 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 1.10 0.84 0.85 0.94 0.98 1.04 1.30 -10.53%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/12/05 26/08/05 28/04/05 26/04/05 24/12/04 26/07/04 24/05/04 -
Price 1.52 2.03 2.03 2.04 2.20 2.30 2.31 -
P/RPS 2.85 4.61 4.93 3.61 5.17 5.40 6.55 -42.55%
P/EPS 29.25 47.76 52.19 16.33 28.57 27.48 32.54 -6.85%
EY 3.42 2.09 1.92 6.12 3.50 3.64 3.07 7.45%
DY 0.00 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.76 0.83 0.84 0.86 0.97 1.03 1.08 -20.86%

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