[SOP] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.33%
YoY- 18.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 821,538 728,158 648,590 576,497 576,819 533,304 521,806 35.37%
PBT 268,402 222,135 199,350 160,190 160,586 134,659 103,680 88.64%
Tax -108,114 -57,853 -51,607 -40,017 -36,085 -28,122 -19,504 213.53%
NP 160,288 164,282 147,743 120,173 124,501 106,537 84,176 53.68%
-
NP to SH 189,731 151,514 136,412 111,863 116,924 99,869 78,994 79.44%
-
Tax Rate 40.28% 26.04% 25.89% 24.98% 22.47% 20.88% 18.81% -
Total Cost 661,250 563,876 500,847 456,324 452,318 426,767 437,630 31.70%
-
Net Worth 1,033,898 972,522 927,857 883,805 853,573 826,434 708,530 28.68%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 12,870 12,870 12,870 12,870 8,592 8,592 8,592 30.94%
Div Payout % 6.78% 8.49% 9.44% 11.51% 7.35% 8.60% 10.88% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,033,898 972,522 927,857 883,805 853,573 826,434 708,530 28.68%
NOSH 432,593 430,319 429,563 429,031 428,931 428,204 382,989 8.46%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.51% 22.56% 22.78% 20.85% 21.58% 19.98% 16.13% -
ROE 18.35% 15.58% 14.70% 12.66% 13.70% 12.08% 11.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 189.91 169.21 150.99 134.37 134.48 124.54 136.25 24.80%
EPS 43.86 35.21 31.76 26.07 27.26 23.32 20.63 65.41%
DPS 3.00 3.00 3.00 3.00 2.00 2.01 2.24 21.52%
NAPS 2.39 2.26 2.16 2.06 1.99 1.93 1.85 18.63%
Adjusted Per Share Value based on latest NOSH - 429,031
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 91.95 81.50 72.59 64.53 64.56 59.69 58.40 35.37%
EPS 21.24 16.96 15.27 12.52 13.09 11.18 8.84 79.48%
DPS 1.44 1.44 1.44 1.44 0.96 0.96 0.96 31.06%
NAPS 1.1572 1.0885 1.0385 0.9892 0.9554 0.925 0.793 28.68%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.87 2.81 2.65 2.98 2.83 2.77 -
P/RPS 1.84 2.29 1.86 1.97 2.22 2.27 2.03 -6.34%
P/EPS 7.98 10.99 8.85 10.16 10.93 12.13 13.43 -29.34%
EY 12.53 9.10 11.30 9.84 9.15 8.24 7.45 41.47%
DY 0.86 0.78 1.07 1.13 0.67 0.71 0.81 4.07%
P/NAPS 1.46 1.71 1.30 1.29 1.50 1.47 1.50 -1.78%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 12/05/11 25/02/11 24/11/10 27/08/10 27/05/10 25/02/10 26/11/09 -
Price 3.48 3.68 3.23 2.72 2.41 2.70 2.56 -
P/RPS 1.83 2.17 2.14 2.02 1.79 2.17 1.88 -1.78%
P/EPS 7.93 10.45 10.17 10.43 8.84 11.58 12.41 -25.83%
EY 12.60 9.57 9.83 9.59 11.31 8.64 8.06 34.73%
DY 0.86 0.82 0.93 1.10 0.83 0.74 0.88 -1.52%
P/NAPS 1.46 1.63 1.50 1.32 1.21 1.40 1.38 3.83%

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