[SOP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.58%
YoY- 118.32%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 588,802 619,144 683,520 729,771 644,729 544,572 439,482 21.55%
PBT 132,675 154,623 208,560 256,456 241,170 200,889 151,370 -8.42%
Tax -31,112 -41,189 -54,674 -69,317 -60,378 -47,719 -34,198 -6.11%
NP 101,563 113,434 153,886 187,139 180,792 153,170 117,172 -9.09%
-
NP to SH 94,224 103,625 140,563 171,496 167,176 142,255 109,275 -9.41%
-
Tax Rate 23.45% 26.64% 26.21% 27.03% 25.04% 23.75% 22.59% -
Total Cost 487,239 505,710 529,634 542,632 463,937 391,402 322,310 31.75%
-
Net Worth 683,543 666,027 426,946 704,946 625,080 509,940 450,387 32.09%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 33,619 25,027 31,785 31,847 6,819 6,819 - -
Div Payout % 35.68% 24.15% 22.61% 18.57% 4.08% 4.79% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 683,543 666,027 426,946 704,946 625,080 509,940 450,387 32.09%
NOSH 381,868 382,774 426,946 417,128 188,277 153,596 142,527 93.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.25% 18.32% 22.51% 25.64% 28.04% 28.13% 26.66% -
ROE 13.78% 15.56% 32.92% 24.33% 26.74% 27.90% 24.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 154.19 161.75 160.09 174.95 342.44 354.55 308.35 -37.02%
EPS 24.67 27.07 32.92 41.11 88.79 92.62 76.67 -53.07%
DPS 8.80 6.54 7.44 7.63 3.62 4.44 0.00 -
NAPS 1.79 1.74 1.00 1.69 3.32 3.32 3.16 -31.56%
Adjusted Per Share Value based on latest NOSH - 417,128
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 65.90 69.30 76.50 81.68 72.16 60.95 49.19 21.54%
EPS 10.55 11.60 15.73 19.19 18.71 15.92 12.23 -9.38%
DPS 3.76 2.80 3.56 3.56 0.76 0.76 0.00 -
NAPS 0.7651 0.7455 0.4779 0.789 0.6996 0.5708 0.5041 32.10%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.30 2.01 1.95 2.66 3.12 2.85 3.05 -
P/RPS 1.49 1.24 1.22 1.52 0.91 0.80 0.99 31.36%
P/EPS 9.32 7.42 5.92 6.47 3.51 3.08 3.98 76.43%
EY 10.73 13.47 16.88 15.46 28.46 32.50 25.14 -43.34%
DY 3.83 3.25 3.82 2.87 1.16 1.56 0.00 -
P/NAPS 1.28 1.16 1.95 1.57 0.94 0.86 0.97 20.32%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 27/02/09 28/11/08 13/08/08 28/05/08 03/03/08 -
Price 2.80 2.38 2.15 2.06 5.35 3.03 2.97 -
P/RPS 1.82 1.47 1.34 1.18 1.56 0.85 0.96 53.23%
P/EPS 11.35 8.79 6.53 5.01 6.03 3.27 3.87 105.02%
EY 8.81 11.37 15.31 19.96 16.60 30.57 25.81 -51.19%
DY 3.14 2.75 3.46 3.71 0.68 1.47 0.00 -
P/NAPS 1.56 1.37 2.15 1.22 1.61 0.91 0.94 40.21%

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