[SOP] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 39.11%
YoY- 216.96%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 729,771 644,729 544,572 439,482 340,605 280,069 238,576 110.29%
PBT 256,456 241,170 200,889 151,370 100,276 64,511 48,526 202.48%
Tax -69,317 -60,378 -47,719 -34,198 -16,435 -8,358 -6,039 406.58%
NP 187,139 180,792 153,170 117,172 83,841 56,153 42,487 167.97%
-
NP to SH 171,496 167,176 142,255 109,275 78,553 53,431 42,329 153.49%
-
Tax Rate 27.03% 25.04% 23.75% 22.59% 16.39% 12.96% 12.44% -
Total Cost 542,632 463,937 391,402 322,310 256,764 223,916 196,089 96.74%
-
Net Worth 704,946 625,080 509,940 450,387 407,895 377,477 357,413 57.07%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 31,847 6,819 6,819 - - - 3,558 329.37%
Div Payout % 18.57% 4.08% 4.79% - - - 8.41% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 704,946 625,080 509,940 450,387 407,895 377,477 357,413 57.07%
NOSH 417,128 188,277 153,596 142,527 143,121 142,444 142,395 104.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.64% 28.04% 28.13% 26.66% 24.62% 20.05% 17.81% -
ROE 24.33% 26.74% 27.90% 24.26% 19.26% 14.15% 11.84% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 174.95 342.44 354.55 308.35 237.98 196.62 167.54 2.91%
EPS 41.11 88.79 92.62 76.67 54.89 37.51 29.73 24.04%
DPS 7.63 3.62 4.44 0.00 0.00 0.00 2.50 109.97%
NAPS 1.69 3.32 3.32 3.16 2.85 2.65 2.51 -23.12%
Adjusted Per Share Value based on latest NOSH - 142,527
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 81.68 72.16 60.95 49.19 38.12 31.35 26.70 110.30%
EPS 19.19 18.71 15.92 12.23 8.79 5.98 4.74 153.37%
DPS 3.56 0.76 0.76 0.00 0.00 0.00 0.40 327.75%
NAPS 0.789 0.6996 0.5708 0.5041 0.4565 0.4225 0.40 57.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.66 3.12 2.85 3.05 4.02 3.78 3.68 -
P/RPS 1.52 0.91 0.80 0.99 1.69 1.92 2.20 -21.79%
P/EPS 6.47 3.51 3.08 3.98 7.32 10.08 12.38 -35.04%
EY 15.46 28.46 32.50 25.14 13.65 9.92 8.08 53.94%
DY 2.87 1.16 1.56 0.00 0.00 0.00 0.68 160.48%
P/NAPS 1.57 0.94 0.86 0.97 1.41 1.43 1.47 4.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 13/08/08 28/05/08 03/03/08 28/11/07 16/08/07 04/05/07 -
Price 2.06 5.35 3.03 2.97 5.60 3.80 3.58 -
P/RPS 1.18 1.56 0.85 0.96 2.35 1.93 2.14 -32.68%
P/EPS 5.01 6.03 3.27 3.87 10.20 10.13 12.04 -44.17%
EY 19.96 16.60 30.57 25.81 9.80 9.87 8.30 79.20%
DY 3.71 0.68 1.47 0.00 0.00 0.00 0.70 203.06%
P/NAPS 1.22 1.61 0.91 0.94 1.96 1.43 1.43 -10.02%

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