[SOP] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 47.02%
YoY- 135.63%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 644,729 544,572 439,482 340,605 280,069 238,576 221,482 104.00%
PBT 241,170 200,889 151,370 100,276 64,511 48,526 39,089 236.76%
Tax -60,378 -47,719 -34,198 -16,435 -8,358 -6,039 -5,607 388.34%
NP 180,792 153,170 117,172 83,841 56,153 42,487 33,482 208.09%
-
NP to SH 167,176 142,255 109,275 78,553 53,431 42,329 34,476 186.76%
-
Tax Rate 25.04% 23.75% 22.59% 16.39% 12.96% 12.44% 14.34% -
Total Cost 463,937 391,402 322,310 256,764 223,916 196,089 188,000 82.71%
-
Net Worth 625,080 509,940 450,387 407,895 377,477 357,413 347,572 47.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,819 6,819 - - - 3,558 3,558 54.35%
Div Payout % 4.08% 4.79% - - - 8.41% 10.32% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 625,080 509,940 450,387 407,895 377,477 357,413 347,572 47.93%
NOSH 188,277 153,596 142,527 143,121 142,444 142,395 142,447 20.45%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 28.04% 28.13% 26.66% 24.62% 20.05% 17.81% 15.12% -
ROE 26.74% 27.90% 24.26% 19.26% 14.15% 11.84% 9.92% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 342.44 354.55 308.35 237.98 196.62 167.54 155.48 69.36%
EPS 88.79 92.62 76.67 54.89 37.51 29.73 24.20 138.07%
DPS 3.62 4.44 0.00 0.00 0.00 2.50 2.50 28.01%
NAPS 3.32 3.32 3.16 2.85 2.65 2.51 2.44 22.81%
Adjusted Per Share Value based on latest NOSH - 143,121
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 72.26 61.03 49.25 38.17 31.39 26.74 24.82 104.02%
EPS 18.74 15.94 12.25 8.80 5.99 4.74 3.86 186.99%
DPS 0.76 0.76 0.00 0.00 0.00 0.40 0.40 53.46%
NAPS 0.7005 0.5715 0.5048 0.4571 0.423 0.4006 0.3895 47.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.12 2.85 3.05 4.02 3.78 3.68 2.98 -
P/RPS 0.91 0.80 0.99 1.69 1.92 2.20 1.92 -39.23%
P/EPS 3.51 3.08 3.98 7.32 10.08 12.38 12.31 -56.71%
EY 28.46 32.50 25.14 13.65 9.92 8.08 8.12 130.91%
DY 1.16 1.56 0.00 0.00 0.00 0.68 0.84 24.03%
P/NAPS 0.94 0.86 0.97 1.41 1.43 1.47 1.22 -15.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 -
Price 5.35 3.03 2.97 5.60 3.80 3.58 3.76 -
P/RPS 1.56 0.85 0.96 2.35 1.93 2.14 2.42 -25.39%
P/EPS 6.03 3.27 3.87 10.20 10.13 12.04 15.54 -46.83%
EY 16.60 30.57 25.81 9.80 9.87 8.30 6.44 88.10%
DY 0.68 1.47 0.00 0.00 0.00 0.70 0.66 2.01%
P/NAPS 1.61 0.91 0.94 1.96 1.43 1.43 1.54 3.01%

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