[SOP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -76.96%
YoY- -26.24%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 68,898 62,325 46,478 43,781 53,396 50,600 41,824 39.35%
PBT 12,548 11,943 10,257 4,341 9,134 9,901 7,005 47.33%
Tax 698 -1,528 -2,493 -2,284 2,704 -4,968 -2,967 -
NP 13,246 10,415 7,764 2,057 11,838 4,933 4,038 120.29%
-
NP to SH 12,977 10,415 8,128 2,727 11,838 4,933 4,038 117.31%
-
Tax Rate -5.56% 12.79% 24.31% 52.61% -29.60% 50.18% 42.36% -
Total Cost 55,652 51,910 38,714 41,724 41,558 45,667 37,786 29.35%
-
Net Worth 347,572 327,647 323,127 331,237 189,851 189,875 233,728 30.18%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 3,558 - - - - -
Div Payout % - - 43.78% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 347,572 327,647 323,127 331,237 189,851 189,875 233,728 30.18%
NOSH 142,447 139,424 142,346 142,774 94,925 94,937 95,011 30.89%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.23% 16.71% 16.70% 4.70% 22.17% 9.75% 9.65% -
ROE 3.73% 3.18% 2.52% 0.82% 6.24% 2.60% 1.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.37 44.70 32.65 30.66 56.25 53.30 44.02 6.46%
EPS 9.11 7.47 5.71 1.91 12.47 5.52 4.25 66.01%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.35 2.27 2.32 2.00 2.00 2.46 -0.54%
Adjusted Per Share Value based on latest NOSH - 142,774
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.71 6.98 5.20 4.90 5.98 5.66 4.68 39.36%
EPS 1.45 1.17 0.91 0.31 1.32 0.55 0.45 117.69%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.389 0.3667 0.3617 0.3707 0.2125 0.2125 0.2616 30.18%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.98 2.10 1.89 1.77 1.56 2.19 2.06 -
P/RPS 6.16 4.70 5.79 5.77 2.77 4.11 4.68 20.04%
P/EPS 32.71 28.11 33.10 92.67 12.51 42.15 48.47 -23.00%
EY 3.06 3.56 3.02 1.08 7.99 2.37 2.06 30.09%
DY 0.00 0.00 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.89 0.83 0.76 0.78 1.10 0.84 28.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 14/12/05 26/08/05 -
Price 3.76 2.50 2.50 1.92 1.87 1.52 2.03 -
P/RPS 7.77 5.59 7.66 6.26 3.32 2.85 4.61 41.49%
P/EPS 41.27 33.47 43.78 100.52 15.00 29.25 47.76 -9.25%
EY 2.42 2.99 2.28 0.99 6.67 3.42 2.09 10.23%
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.06 1.10 0.83 0.94 0.76 0.83 50.82%

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