[SOP] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -6.32%
YoY- 98.99%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 4,913,797 5,137,923 5,365,474 5,551,919 5,529,658 5,079,238 4,432,984 7.12%
PBT 325,865 468,356 669,506 870,688 932,348 869,663 714,091 -40.81%
Tax -92,437 -122,374 -164,455 -200,154 -214,924 -207,475 -171,030 -33.72%
NP 233,428 345,982 505,051 670,534 717,424 662,188 543,061 -43.13%
-
NP to SH 223,289 329,633 480,452 640,133 683,286 627,146 511,212 -42.51%
-
Tax Rate 28.37% 26.13% 24.56% 22.99% 23.05% 23.86% 23.95% -
Total Cost 4,680,369 4,791,941 4,860,423 4,881,385 4,812,234 4,417,050 3,889,923 13.16%
-
Net Worth 3,338,542 3,338,118 3,293,606 3,249,098 3,207,155 2,997,316 2,801,299 12.44%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 35,340 35,340 35,340 58,207 22,867 22,867 -
Div Payout % - 10.72% 7.36% 5.52% 8.52% 3.65% 4.47% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,338,542 3,338,118 3,293,606 3,249,098 3,207,155 2,997,316 2,801,299 12.44%
NOSH 891,037 890,175 890,163 890,163 584,512 572,799 571,693 34.53%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.75% 6.73% 9.41% 12.08% 12.97% 13.04% 12.25% -
ROE 6.69% 9.87% 14.59% 19.70% 21.31% 20.92% 18.25% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 551.94 577.19 602.75 623.70 625.87 887.97 775.41 -20.32%
EPS 25.08 37.03 53.97 71.91 77.34 109.64 89.42 -57.25%
DPS 0.00 4.00 3.97 3.97 6.59 4.00 4.00 -
NAPS 3.75 3.75 3.70 3.65 3.63 5.24 4.90 -16.37%
Adjusted Per Share Value based on latest NOSH - 890,163
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 550.69 575.81 601.31 622.21 619.71 569.23 496.81 7.12%
EPS 25.02 36.94 53.84 71.74 76.58 70.28 57.29 -42.52%
DPS 0.00 3.96 3.96 3.96 6.52 2.56 2.56 -
NAPS 3.7415 3.741 3.6912 3.6413 3.5943 3.3591 3.1394 12.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.45 2.39 2.60 2.19 4.01 5.40 3.49 -
P/RPS 0.44 0.41 0.43 0.35 0.64 0.61 0.45 -1.49%
P/EPS 9.77 6.45 4.82 3.05 5.19 4.93 3.90 84.76%
EY 10.24 15.49 20.76 32.84 19.29 20.30 25.62 -45.83%
DY 0.00 1.67 1.53 1.81 1.64 0.74 1.15 -
P/NAPS 0.65 0.64 0.70 0.60 1.10 1.03 0.71 -5.73%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 19/05/23 28/02/23 25/11/22 26/08/22 23/05/22 24/02/22 -
Price 2.53 2.52 2.64 2.60 2.75 6.00 5.37 -
P/RPS 0.46 0.44 0.44 0.42 0.44 0.68 0.69 -23.74%
P/EPS 10.09 6.81 4.89 3.62 3.56 5.47 6.01 41.39%
EY 9.91 14.69 20.44 27.66 28.12 18.27 16.65 -29.30%
DY 0.00 1.59 1.50 1.53 2.40 0.67 0.74 -
P/NAPS 0.67 0.67 0.71 0.71 0.76 1.15 1.10 -28.21%

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