[SOP] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 34.09%
YoY- 761.66%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 70,453 66,228 58,477 48,175 43,250 36,676 33,929 62.83%
PBT 21,833 18,715 12,936 10,619 8,144 4,257 3,034 273.18%
Tax -5,243 -4,510 -6,227 -3,354 -1,700 -213 1,161 -
NP 16,590 14,205 6,709 7,265 6,444 4,044 4,195 150.28%
-
NP to SH 16,590 14,205 6,709 7,265 5,418 2,020 1,450 408.50%
-
Tax Rate 24.01% 24.10% 48.14% 31.58% 20.87% 5.00% -38.27% -
Total Cost 53,863 52,023 51,768 40,910 36,806 32,632 29,734 48.65%
-
Net Worth 173,741 95,017 164,372 161,336 159,367 156,662 159,447 5.89%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 2,831 2,831 2,831 2,831 4,743 -
Div Payout % - - 42.20% 38.97% 52.26% 140.16% 327.13% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 173,741 95,017 164,372 161,336 159,367 156,662 159,447 5.89%
NOSH 94,940 95,017 95,013 95,465 94,861 94,375 94,909 0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 23.55% 21.45% 11.47% 15.08% 14.90% 11.03% 12.36% -
ROE 9.55% 14.95% 4.08% 4.50% 3.40% 1.29% 0.91% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 74.21 69.70 61.55 50.46 45.59 38.86 35.75 62.79%
EPS 17.47 14.95 7.06 7.61 5.71 2.14 1.53 407.82%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 5.00 -
NAPS 1.83 1.00 1.73 1.69 1.68 1.66 1.68 5.87%
Adjusted Per Share Value based on latest NOSH - 95,465
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.89 7.41 6.55 5.39 4.84 4.10 3.80 62.82%
EPS 1.86 1.59 0.75 0.81 0.61 0.23 0.16 413.93%
DPS 0.00 0.00 0.32 0.32 0.32 0.32 0.53 -
NAPS 0.1945 0.1063 0.184 0.1806 0.1784 0.1753 0.1785 5.89%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.87 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.20 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 26/02/03 27/11/02 28/08/02 17/05/02 23/04/02 27/11/01 -
Price 1.90 1.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.56 2.73 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.87 12.71 0.00 0.00 0.00 0.00 0.00 -
EY 9.20 7.87 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.90 0.00 0.00 0.00 0.00 0.00 -

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