[SOP] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -27.22%
YoY- -62.88%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 4,236,236 4,047,221 3,642,385 3,145,495 3,046,233 2,936,996 2,852,761 30.19%
PBT 164,457 144,420 120,781 73,479 95,480 119,308 160,274 1.73%
Tax -40,841 -37,277 -32,464 -19,889 -22,110 -29,264 -39,414 2.40%
NP 123,616 107,143 88,317 53,590 73,370 90,044 120,860 1.51%
-
NP to SH 121,007 104,520 84,938 49,996 68,696 84,524 112,758 4.82%
-
Tax Rate 24.83% 25.81% 26.88% 27.07% 23.16% 24.53% 24.59% -
Total Cost 4,112,620 3,940,078 3,554,068 3,091,905 2,972,863 2,846,952 2,731,901 31.38%
-
Net Worth 1,466,042 1,417,155 1,392,706 1,345,959 1,350,879 1,331,733 1,321,361 7.17%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,466,042 1,417,155 1,392,706 1,345,959 1,350,879 1,331,733 1,321,361 7.17%
NOSH 441,578 441,481 440,730 439,856 440,025 439,516 438,990 0.39%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.92% 2.65% 2.42% 1.70% 2.41% 3.07% 4.24% -
ROE 8.25% 7.38% 6.10% 3.71% 5.09% 6.35% 8.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 959.34 916.74 826.44 715.12 692.29 668.23 649.85 29.68%
EPS 27.40 23.67 19.27 11.37 15.61 19.23 25.69 4.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.21 3.16 3.06 3.07 3.03 3.01 6.75%
Adjusted Per Share Value based on latest NOSH - 439,856
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 474.76 453.57 408.20 352.52 341.39 329.15 319.71 30.19%
EPS 13.56 11.71 9.52 5.60 7.70 9.47 12.64 4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.643 1.5882 1.5608 1.5084 1.5139 1.4925 1.4809 7.17%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 4.00 4.62 4.38 4.75 4.66 5.09 5.16 -
P/RPS 0.42 0.50 0.53 0.66 0.67 0.76 0.79 -34.39%
P/EPS 14.60 19.51 22.73 41.79 29.85 26.47 20.09 -19.18%
EY 6.85 5.12 4.40 2.39 3.35 3.78 4.98 23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.44 1.39 1.55 1.52 1.68 1.71 -21.04%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/04/16 26/02/16 27/11/15 02/09/15 15/05/15 27/02/15 -
Price 3.66 4.38 4.30 4.65 3.80 4.46 5.55 -
P/RPS 0.38 0.48 0.52 0.65 0.55 0.67 0.85 -41.56%
P/EPS 13.36 18.50 22.31 40.91 24.34 23.19 21.61 -27.44%
EY 7.49 5.41 4.48 2.44 4.11 4.31 4.63 37.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.36 1.36 1.52 1.24 1.47 1.84 -29.05%

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