[SOP] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1.34%
YoY- 44.89%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 326,055 288,185 238,484 212,590 213,000 157,464 145,104 71.47%
PBT 103,433 113,158 81,554 69,510 73,159 44,179 35,287 104.68%
Tax -21,514 -35,367 -60,976 -17,286 -18,526 -11,326 -10,715 59.08%
NP 81,919 77,791 20,578 52,224 54,633 32,853 24,572 123.00%
-
NP to SH 81,911 77,936 61,894 48,743 49,405 29,689 23,677 128.56%
-
Tax Rate 20.80% 31.25% 74.77% 24.87% 25.32% 25.64% 30.37% -
Total Cost 244,136 210,394 217,906 160,366 158,367 124,611 120,532 60.01%
-
Net Worth 1,166,950 1,100,001 1,033,898 972,522 927,857 883,805 853,573 23.15%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 12,992 - - - 9,653 - -
Div Payout % - 16.67% - - - 32.51% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,166,950 1,100,001 1,033,898 972,522 927,857 883,805 853,573 23.15%
NOSH 433,810 433,071 432,593 430,319 429,563 429,031 428,931 0.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.12% 26.99% 8.63% 24.57% 25.65% 20.86% 16.93% -
ROE 7.02% 7.09% 5.99% 5.01% 5.32% 3.36% 2.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 75.16 66.54 55.13 49.40 49.59 36.70 33.83 70.18%
EPS 17.24 15.92 12.84 10.43 11.46 6.92 5.52 113.51%
DPS 0.00 3.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 2.69 2.54 2.39 2.26 2.16 2.06 1.99 22.23%
Adjusted Per Share Value based on latest NOSH - 430,319
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.53 32.28 26.72 23.82 23.86 17.64 16.26 71.45%
EPS 9.18 8.73 6.93 5.46 5.53 3.33 2.65 128.77%
DPS 0.00 1.46 0.00 0.00 0.00 1.08 0.00 -
NAPS 1.3073 1.2323 1.1583 1.0895 1.0395 0.9901 0.9562 23.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.00 3.76 3.50 3.87 2.81 2.65 2.98 -
P/RPS 5.32 5.65 6.35 7.83 5.67 7.22 8.81 -28.53%
P/EPS 21.18 20.89 24.46 34.17 24.43 38.29 53.99 -46.38%
EY 4.72 4.79 4.09 2.93 4.09 2.61 1.85 86.60%
DY 0.00 0.80 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.49 1.48 1.46 1.71 1.30 1.29 1.50 -0.44%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 12/05/11 25/02/11 24/11/10 27/08/10 27/05/10 -
Price 4.75 4.19 3.48 3.68 3.23 2.72 2.41 -
P/RPS 6.32 6.30 6.31 7.45 6.51 7.41 7.12 -7.63%
P/EPS 25.16 23.28 24.32 32.49 28.08 39.31 43.66 -30.72%
EY 3.98 4.30 4.11 3.08 3.56 2.54 2.29 44.50%
DY 0.00 0.72 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 1.77 1.65 1.46 1.63 1.50 1.32 1.21 28.83%

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