[SOP] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 20.42%
YoY- 71.11%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,698,717 4,911,725 4,727,154 4,647,076 4,362,972 4,302,506 4,484,661 3.16%
PBT 293,300 359,712 327,826 307,941 259,089 188,136 197,288 30.29%
Tax -80,953 -101,502 -84,142 -80,749 -69,769 -47,456 -50,839 36.39%
NP 212,347 258,210 243,684 227,192 189,320 140,680 146,449 28.13%
-
NP to SH 196,787 239,253 223,923 207,051 171,941 130,048 140,156 25.41%
-
Tax Rate 27.60% 28.22% 25.67% 26.22% 26.93% 25.22% 25.77% -
Total Cost 4,486,370 4,653,515 4,483,470 4,419,884 4,173,652 4,161,826 4,338,212 2.26%
-
Net Worth 2,134,979 2,093,896 2,044,322 2,008,856 1,944,380 1,527,563 1,481,071 27.63%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,134,979 2,093,896 2,044,322 2,008,856 1,944,380 1,527,563 1,481,071 27.63%
NOSH 570,869 570,543 571,039 570,697 570,199 570,111 442,110 18.59%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.52% 5.26% 5.15% 4.89% 4.34% 3.27% 3.27% -
ROE 9.22% 11.43% 10.95% 10.31% 8.84% 8.51% 9.46% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 823.11 860.88 827.82 814.28 765.17 926.66 1,014.37 -13.01%
EPS 34.47 41.93 39.21 36.28 30.15 28.01 31.70 5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.67 3.58 3.52 3.41 3.29 3.35 7.62%
Adjusted Per Share Value based on latest NOSH - 570,697
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 526.59 550.46 529.77 520.80 488.96 482.18 502.60 3.16%
EPS 22.05 26.81 25.10 23.20 19.27 14.57 15.71 25.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3927 2.3466 2.2911 2.2513 2.1791 1.7119 1.6598 27.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.70 3.90 4.00 3.56 3.64 3.68 3.75 -
P/RPS 0.45 0.45 0.48 0.44 0.48 0.40 0.37 13.95%
P/EPS 10.73 9.30 10.20 9.81 12.07 13.14 11.83 -6.30%
EY 9.32 10.75 9.80 10.19 8.28 7.61 8.45 6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.12 1.01 1.07 1.12 1.12 -7.90%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 28/02/18 29/11/17 25/08/17 29/05/17 27/02/17 30/11/16 -
Price 3.45 3.72 4.16 3.59 3.60 3.72 3.74 -
P/RPS 0.42 0.43 0.50 0.44 0.47 0.40 0.37 8.82%
P/EPS 10.01 8.87 10.61 9.90 11.94 13.28 11.80 -10.39%
EY 9.99 11.27 9.43 10.11 8.38 7.53 8.48 11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.01 1.16 1.02 1.06 1.13 1.12 -12.30%

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