[SOP] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 17.52%
YoY- 212.88%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 619,144 683,520 729,771 644,729 544,572 439,482 340,605 48.89%
PBT 154,623 208,560 256,456 241,170 200,889 151,370 100,276 33.43%
Tax -41,189 -54,674 -69,317 -60,378 -47,719 -34,198 -16,435 84.40%
NP 113,434 153,886 187,139 180,792 153,170 117,172 83,841 22.30%
-
NP to SH 103,625 140,563 171,496 167,176 142,255 109,275 78,553 20.26%
-
Tax Rate 26.64% 26.21% 27.03% 25.04% 23.75% 22.59% 16.39% -
Total Cost 505,710 529,634 542,632 463,937 391,402 322,310 256,764 57.06%
-
Net Worth 666,027 426,946 704,946 625,080 509,940 450,387 407,895 38.62%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 25,027 31,785 31,847 6,819 6,819 - - -
Div Payout % 24.15% 22.61% 18.57% 4.08% 4.79% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 666,027 426,946 704,946 625,080 509,940 450,387 407,895 38.62%
NOSH 382,774 426,946 417,128 188,277 153,596 142,527 143,121 92.56%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.32% 22.51% 25.64% 28.04% 28.13% 26.66% 24.62% -
ROE 15.56% 32.92% 24.33% 26.74% 27.90% 24.26% 19.26% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 161.75 160.09 174.95 342.44 354.55 308.35 237.98 -22.67%
EPS 27.07 32.92 41.11 88.79 92.62 76.67 54.89 -37.55%
DPS 6.54 7.44 7.63 3.62 4.44 0.00 0.00 -
NAPS 1.74 1.00 1.69 3.32 3.32 3.16 2.85 -28.01%
Adjusted Per Share Value based on latest NOSH - 188,277
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 69.30 76.50 81.68 72.16 60.95 49.19 38.12 48.90%
EPS 11.60 15.73 19.19 18.71 15.92 12.23 8.79 20.29%
DPS 2.80 3.56 3.56 0.76 0.76 0.00 0.00 -
NAPS 0.7455 0.4779 0.789 0.6996 0.5708 0.5041 0.4565 38.63%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.01 1.95 2.66 3.12 2.85 3.05 4.02 -
P/RPS 1.24 1.22 1.52 0.91 0.80 0.99 1.69 -18.63%
P/EPS 7.42 5.92 6.47 3.51 3.08 3.98 7.32 0.90%
EY 13.47 16.88 15.46 28.46 32.50 25.14 13.65 -0.88%
DY 3.25 3.82 2.87 1.16 1.56 0.00 0.00 -
P/NAPS 1.16 1.95 1.57 0.94 0.86 0.97 1.41 -12.18%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 27/02/09 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 -
Price 2.38 2.15 2.06 5.35 3.03 2.97 5.60 -
P/RPS 1.47 1.34 1.18 1.56 0.85 0.96 2.35 -26.83%
P/EPS 8.79 6.53 5.01 6.03 3.27 3.87 10.20 -9.43%
EY 11.37 15.31 19.96 16.60 30.57 25.81 9.80 10.40%
DY 2.75 3.46 3.71 0.68 1.47 0.00 0.00 -
P/NAPS 1.37 2.15 1.22 1.61 0.91 0.94 1.96 -21.22%

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