[SOP] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -2.47%
YoY- 40.94%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 53,599 40,397 40,435 33,523 31,305 34,589 21,388 83.98%
PBT 15,171 11,134 11,086 10,012 9,093 13,344 24,062 -26.36%
Tax -3,310 -3,823 -3,140 -3,268 -2,178 -3,875 -2,187 31.65%
NP 11,861 7,311 7,946 6,744 6,915 9,469 21,875 -33.38%
-
NP to SH 11,861 7,311 7,946 6,744 6,915 9,469 21,875 -33.38%
-
Tax Rate 21.82% 34.34% 28.32% 32.64% 23.95% 29.04% 9.09% -
Total Cost 41,738 33,086 32,489 26,779 24,390 25,120 -487 -
-
Net Worth 226,014 214,582 211,703 203,269 204,486 202,296 194,634 10.42%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 4,747 - - - - - -
Div Payout % - 64.94% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 226,014 214,582 211,703 203,269 204,486 202,296 194,634 10.42%
NOSH 94,963 94,948 94,934 94,985 98,785 94,974 94,943 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 22.13% 18.10% 19.65% 20.12% 22.09% 27.38% 102.28% -
ROE 5.25% 3.41% 3.75% 3.32% 3.38% 4.68% 11.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 56.44 42.55 42.59 35.29 31.69 36.42 22.53 83.93%
EPS 12.49 7.70 8.37 7.10 7.00 9.97 23.04 -33.39%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.26 2.23 2.14 2.07 2.13 2.05 10.41%
Adjusted Per Share Value based on latest NOSH - 94,985
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.00 4.52 4.53 3.75 3.50 3.87 2.39 84.20%
EPS 1.33 0.82 0.89 0.75 0.77 1.06 2.45 -33.33%
DPS 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.253 0.2402 0.237 0.2275 0.2289 0.2264 0.2178 10.45%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.23 2.22 2.31 2.79 2.03 1.92 1.95 -
P/RPS 3.95 5.22 5.42 7.91 6.41 5.27 8.66 -40.60%
P/EPS 17.85 28.83 27.60 39.30 29.00 19.26 8.46 64.13%
EY 5.60 3.47 3.62 2.54 3.45 5.19 11.82 -39.08%
DY 0.00 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.98 1.04 1.30 0.98 0.90 0.95 -0.69%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 26/04/05 24/12/04 26/07/04 24/05/04 24/05/04 27/11/03 27/08/03 -
Price 2.04 2.20 2.30 2.31 2.31 2.00 1.93 -
P/RPS 3.61 5.17 5.40 6.55 7.29 5.49 8.57 -43.65%
P/EPS 16.33 28.57 27.48 32.54 33.00 20.06 8.38 55.69%
EY 6.12 3.50 3.64 3.07 3.03 4.99 11.94 -35.82%
DY 0.00 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.97 1.03 1.08 1.12 0.94 0.94 -5.73%

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