[SOP] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
04-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -18.47%
YoY- 287.97%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 167,775 122,861 87,971 60,875 68,898 62,325 46,478 134.76%
PBT 63,642 47,708 26,242 13,778 12,548 11,943 10,257 236.54%
Tax -17,065 -9,605 -4,812 -2,716 698 -1,528 -2,493 259.25%
NP 46,577 38,103 21,430 11,062 13,246 10,415 7,764 229.08%
-
NP to SH 43,699 35,766 19,230 10,580 12,977 10,415 8,128 205.95%
-
Tax Rate 26.81% 20.13% 18.34% 19.71% -5.56% 12.79% 24.31% -
Total Cost 121,198 84,758 66,541 49,813 55,652 51,910 38,714 113.55%
-
Net Worth 450,387 407,895 377,477 357,413 347,572 327,647 323,127 24.70%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - 3,558 -
Div Payout % - - - - - - 43.78% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 450,387 407,895 377,477 357,413 347,572 327,647 323,127 24.70%
NOSH 142,527 143,121 142,444 142,395 142,447 139,424 142,346 0.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 27.76% 31.01% 24.36% 18.17% 19.23% 16.71% 16.70% -
ROE 9.70% 8.77% 5.09% 2.96% 3.73% 3.18% 2.52% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 117.71 85.84 61.76 42.75 48.37 44.70 32.65 134.56%
EPS 30.66 24.99 13.50 7.43 9.11 7.47 5.71 205.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 3.16 2.85 2.65 2.51 2.44 2.35 2.27 24.59%
Adjusted Per Share Value based on latest NOSH - 142,395
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.78 13.75 9.85 6.81 7.71 6.98 5.20 134.84%
EPS 4.89 4.00 2.15 1.18 1.45 1.17 0.91 205.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.5041 0.4565 0.4225 0.40 0.389 0.3667 0.3617 24.69%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.05 4.02 3.78 3.68 2.98 2.10 1.89 -
P/RPS 2.59 4.68 6.12 8.61 6.16 4.70 5.79 -41.42%
P/EPS 9.95 16.09 28.00 49.53 32.71 28.11 33.10 -55.02%
EY 10.05 6.22 3.57 2.02 3.06 3.56 3.02 122.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.32 -
P/NAPS 0.97 1.41 1.43 1.47 1.22 0.89 0.83 10.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 -
Price 2.97 5.60 3.80 3.58 3.76 2.50 2.50 -
P/RPS 2.52 6.52 6.15 8.37 7.77 5.59 7.66 -52.24%
P/EPS 9.69 22.41 28.15 48.18 41.27 33.47 43.78 -63.30%
EY 10.32 4.46 3.55 2.08 2.42 2.99 2.28 172.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 0.94 1.96 1.43 1.43 1.54 1.06 1.10 -9.92%

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