[SOP] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 39.31%
YoY- -62.16%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 58,477 48,175 43,250 36,676 33,929 33,728 36,176 37.69%
PBT 12,936 10,619 8,144 4,257 3,034 1,130 4,524 101.32%
Tax -6,227 -3,354 -1,700 -213 1,161 517 -798 292.92%
NP 6,709 7,265 6,444 4,044 4,195 1,647 3,726 47.95%
-
NP to SH 6,709 7,265 5,418 2,020 1,450 -1,098 2,007 123.40%
-
Tax Rate 48.14% 31.58% 20.87% 5.00% -38.27% -45.75% 17.64% -
Total Cost 51,768 40,910 36,806 32,632 29,734 32,081 32,450 36.49%
-
Net Worth 164,372 161,336 159,367 156,662 159,447 155,799 156,543 3.30%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,831 2,831 2,831 2,831 4,743 4,743 4,743 -29.08%
Div Payout % 42.20% 38.97% 52.26% 140.16% 327.13% 0.00% 236.34% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 164,372 161,336 159,367 156,662 159,447 155,799 156,543 3.30%
NOSH 95,013 95,465 94,861 94,375 94,909 94,999 95,047 -0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 11.47% 15.08% 14.90% 11.03% 12.36% 4.88% 10.30% -
ROE 4.08% 4.50% 3.40% 1.29% 0.91% -0.70% 1.28% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 61.55 50.46 45.59 38.86 35.75 35.50 38.06 37.73%
EPS 7.06 7.61 5.71 2.14 1.53 -1.16 2.11 123.54%
DPS 3.00 3.00 3.00 3.00 5.00 5.00 5.00 -28.84%
NAPS 1.73 1.69 1.68 1.66 1.68 1.64 1.647 3.32%
Adjusted Per Share Value based on latest NOSH - 94,375
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.55 5.40 4.85 4.11 3.80 3.78 4.05 37.74%
EPS 0.75 0.81 0.61 0.23 0.16 -0.12 0.22 126.34%
DPS 0.32 0.32 0.32 0.32 0.53 0.53 0.53 -28.54%
NAPS 0.1842 0.1808 0.1786 0.1756 0.1787 0.1746 0.1754 3.31%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 17/05/02 23/04/02 27/11/01 14/09/01 12/06/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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