[SOP] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.49%
YoY- 548.0%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 139,852 120,805 104,931 94,081 80,371 70,453 66,228 64.67%
PBT 43,535 56,511 53,192 50,984 44,135 21,833 18,715 75.65%
Tax -12,461 -11,508 -10,148 -7,510 -6,491 -5,243 -4,510 97.02%
NP 31,074 45,003 43,044 43,474 37,644 16,590 14,205 68.59%
-
NP to SH 31,074 45,003 43,044 43,474 37,644 16,590 14,205 68.59%
-
Tax Rate 28.62% 20.36% 19.08% 14.73% 14.71% 24.01% 24.10% -
Total Cost 108,778 75,802 61,887 50,607 42,727 53,863 52,023 63.59%
-
Net Worth 211,703 203,269 204,486 202,296 194,634 173,741 95,017 70.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 4,748 - - - -
Div Payout % - - - 10.92% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 211,703 203,269 204,486 202,296 194,634 173,741 95,017 70.67%
NOSH 94,934 94,985 98,785 94,974 94,943 94,940 95,017 -0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.22% 37.25% 41.02% 46.21% 46.84% 23.55% 21.45% -
ROE 14.68% 22.14% 21.05% 21.49% 19.34% 9.55% 14.95% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 147.31 127.18 106.22 99.06 84.65 74.21 69.70 64.76%
EPS 32.73 47.38 43.57 45.77 39.65 17.47 14.95 68.68%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.23 2.14 2.07 2.13 2.05 1.83 1.00 70.77%
Adjusted Per Share Value based on latest NOSH - 94,974
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.67 13.54 11.76 10.54 9.01 7.90 7.42 64.68%
EPS 3.48 5.04 4.82 4.87 4.22 1.86 1.59 68.65%
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.2373 0.2278 0.2292 0.2267 0.2181 0.1947 0.1065 70.67%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.31 2.79 2.03 1.92 1.95 1.90 0.00 -
P/RPS 1.57 2.19 1.91 1.94 2.30 2.56 0.00 -
P/EPS 7.06 5.89 4.66 4.19 4.92 10.87 0.00 -
EY 14.17 16.98 21.46 23.84 20.33 9.20 0.00 -
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 1.04 1.30 0.98 0.90 0.95 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/07/04 24/05/04 24/05/04 27/11/03 27/08/03 28/05/03 26/02/03 -
Price 2.30 2.31 2.31 2.00 1.93 1.90 1.90 -
P/RPS 1.56 1.82 2.17 2.02 2.28 2.56 2.73 -31.16%
P/EPS 7.03 4.88 5.30 4.37 4.87 10.87 12.71 -32.64%
EY 14.23 20.51 18.86 22.89 20.54 9.20 7.87 48.47%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 1.12 0.94 0.94 1.04 1.90 -33.53%

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