[SOP] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 15.77%
YoY- 76.15%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 4,362,972 4,302,506 4,484,661 4,236,236 4,047,221 3,642,385 3,145,495 24.34%
PBT 259,089 188,136 197,288 164,457 144,420 120,781 73,479 131.48%
Tax -69,769 -47,456 -50,839 -40,841 -37,277 -32,464 -19,889 130.69%
NP 189,320 140,680 146,449 123,616 107,143 88,317 53,590 131.77%
-
NP to SH 171,941 130,048 140,156 121,007 104,520 84,938 49,996 127.66%
-
Tax Rate 26.93% 25.22% 25.77% 24.83% 25.81% 26.88% 27.07% -
Total Cost 4,173,652 4,161,826 4,338,212 4,112,620 3,940,078 3,554,068 3,091,905 22.11%
-
Net Worth 1,944,380 1,527,563 1,481,071 1,466,042 1,417,155 1,392,706 1,345,959 27.76%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,944,380 1,527,563 1,481,071 1,466,042 1,417,155 1,392,706 1,345,959 27.76%
NOSH 570,199 570,111 442,110 441,578 441,481 440,730 439,856 18.87%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.34% 3.27% 3.27% 2.92% 2.65% 2.42% 1.70% -
ROE 8.84% 8.51% 9.46% 8.25% 7.38% 6.10% 3.71% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 765.17 926.66 1,014.37 959.34 916.74 826.44 715.12 4.60%
EPS 30.15 28.01 31.70 27.40 23.67 19.27 11.37 91.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.41 3.29 3.35 3.32 3.21 3.16 3.06 7.47%
Adjusted Per Share Value based on latest NOSH - 441,578
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 488.96 482.18 502.60 474.76 453.57 408.20 352.52 24.34%
EPS 19.27 14.57 15.71 13.56 11.71 9.52 5.60 127.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1791 1.7119 1.6598 1.643 1.5882 1.5608 1.5084 27.76%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.64 3.68 3.75 4.00 4.62 4.38 4.75 -
P/RPS 0.48 0.40 0.37 0.42 0.50 0.53 0.66 -19.11%
P/EPS 12.07 13.14 11.83 14.60 19.51 22.73 41.79 -56.27%
EY 8.28 7.61 8.45 6.85 5.12 4.40 2.39 128.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.12 1.20 1.44 1.39 1.55 -21.87%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 29/08/16 27/04/16 26/02/16 27/11/15 -
Price 3.60 3.72 3.74 3.66 4.38 4.30 4.65 -
P/RPS 0.47 0.40 0.37 0.38 0.48 0.52 0.65 -19.42%
P/EPS 11.94 13.28 11.80 13.36 18.50 22.31 40.91 -55.96%
EY 8.38 7.53 8.48 7.49 5.41 4.48 2.44 127.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.12 1.10 1.36 1.36 1.52 -21.34%

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