[SOP] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 22.18%
YoY- 236.74%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 207,903 188,128 165,965 167,775 122,861 87,971 60,875 126.27%
PBT 62,994 66,523 63,297 63,642 47,708 26,242 13,778 174.70%
Tax -18,544 -17,471 -16,237 -17,065 -9,605 -4,812 -2,716 258.64%
NP 44,450 49,052 47,060 46,577 38,103 21,430 11,062 152.11%
-
NP to SH 40,086 44,151 43,560 43,699 35,766 19,230 10,580 142.44%
-
Tax Rate 29.44% 26.26% 25.65% 26.81% 20.13% 18.34% 19.71% -
Total Cost 163,453 139,076 118,905 121,198 84,758 66,541 49,813 120.34%
-
Net Worth 704,946 625,080 509,940 450,387 407,895 377,477 357,413 57.07%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 25,027 - 6,819 - - - - -
Div Payout % 62.43% - 15.66% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 704,946 625,080 509,940 450,387 407,895 377,477 357,413 57.07%
NOSH 417,128 188,277 153,596 142,527 143,121 142,444 142,395 104.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.38% 26.07% 28.36% 27.76% 31.01% 24.36% 18.17% -
ROE 5.69% 7.06% 8.54% 9.70% 8.77% 5.09% 2.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.84 99.92 108.05 117.71 85.84 61.76 42.75 10.74%
EPS 9.61 23.45 28.36 30.66 24.99 13.50 7.43 18.65%
DPS 6.00 0.00 4.44 0.00 0.00 0.00 0.00 -
NAPS 1.69 3.32 3.32 3.16 2.85 2.65 2.51 -23.12%
Adjusted Per Share Value based on latest NOSH - 142,527
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.30 21.08 18.60 18.80 13.77 9.86 6.82 126.33%
EPS 4.49 4.95 4.88 4.90 4.01 2.16 1.19 141.77%
DPS 2.80 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.7005 0.5715 0.5048 0.4571 0.423 0.4006 57.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.66 3.12 2.85 3.05 4.02 3.78 3.68 -
P/RPS 5.34 3.12 2.64 2.59 4.68 6.12 8.61 -27.21%
P/EPS 27.68 13.30 10.05 9.95 16.09 28.00 49.53 -32.08%
EY 3.61 7.52 9.95 10.05 6.22 3.57 2.02 47.11%
DY 2.26 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.94 0.86 0.97 1.41 1.43 1.47 4.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 -
Price 2.06 5.35 3.03 2.97 5.60 3.80 3.58 -
P/RPS 4.13 5.35 2.80 2.52 6.52 6.15 8.37 -37.47%
P/EPS 21.44 22.81 10.68 9.69 22.41 28.15 48.18 -41.62%
EY 4.67 4.38 9.36 10.32 4.46 3.55 2.08 71.21%
DY 2.91 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.61 0.91 0.94 1.96 1.43 1.43 -10.02%

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