[SOP] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -40.31%
YoY- -83.82%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,360,624 886,306 764,582 630,873 863,734 787,044 655,345 62.53%
PBT 59,675 28,533 24,584 7,989 12,373 50,534 48,412 14.91%
Tax -14,988 -8,517 -6,127 -2,832 -2,413 -10,738 -13,281 8.37%
NP 44,687 20,016 18,457 5,157 9,960 39,796 35,131 17.34%
-
NP to SH 44,073 18,342 17,073 5,450 9,131 37,042 32,901 21.45%
-
Tax Rate 25.12% 29.85% 24.92% 35.45% 19.50% 21.25% 27.43% -
Total Cost 1,315,937 866,290 746,125 625,716 853,774 747,248 620,214 64.89%
-
Net Worth 1,392,706 1,345,959 1,350,879 1,331,733 1,321,361 1,313,826 1,294,106 5.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,392,706 1,345,959 1,350,879 1,331,733 1,321,361 1,313,826 1,294,106 5.00%
NOSH 440,730 439,856 440,025 439,516 438,990 439,406 438,680 0.31%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.28% 2.26% 2.41% 0.82% 1.15% 5.06% 5.36% -
ROE 3.16% 1.36% 1.26% 0.41% 0.69% 2.82% 2.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 308.72 201.50 173.76 143.54 196.75 179.12 149.39 62.02%
EPS 10.00 4.17 3.88 1.24 2.08 8.43 7.50 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.06 3.07 3.03 3.01 2.99 2.95 4.67%
Adjusted Per Share Value based on latest NOSH - 439,516
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 152.49 99.33 85.69 70.70 96.80 88.20 73.44 62.54%
EPS 4.94 2.06 1.91 0.61 1.02 4.15 3.69 21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5608 1.5084 1.5139 1.4925 1.4809 1.4724 1.4503 5.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.38 4.75 4.66 5.09 5.16 5.94 6.94 -
P/RPS 1.42 2.36 2.68 3.55 2.62 3.32 4.65 -54.55%
P/EPS 43.80 113.91 120.10 410.48 248.08 70.46 92.53 -39.17%
EY 2.28 0.88 0.83 0.24 0.40 1.42 1.08 64.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.55 1.52 1.68 1.71 1.99 2.35 -29.46%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 02/09/15 15/05/15 27/02/15 21/11/14 26/08/14 -
Price 4.30 4.65 3.80 4.46 5.55 5.90 6.00 -
P/RPS 1.39 2.31 2.19 3.11 2.82 3.29 4.02 -50.64%
P/EPS 43.00 111.51 97.94 359.68 266.83 69.99 80.00 -33.81%
EY 2.33 0.90 1.02 0.28 0.37 1.43 1.25 51.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.52 1.24 1.47 1.84 1.97 2.03 -23.37%

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