[SOP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.96%
YoY- -23.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 221,482 205,980 194,255 189,601 184,963 185,166 174,963 16.97%
PBT 39,089 35,675 33,633 30,381 31,875 37,912 39,145 -0.09%
Tax -5,607 -3,601 -7,041 -7,515 -7,369 -13,383 -12,238 -40.48%
NP 33,482 32,074 26,592 22,866 24,506 24,529 26,907 15.64%
-
NP to SH 34,476 33,337 27,626 23,536 24,506 24,529 26,907 17.91%
-
Tax Rate 14.34% 10.09% 20.93% 24.74% 23.12% 35.30% 31.26% -
Total Cost 188,000 173,906 167,663 166,735 160,457 160,637 148,056 17.21%
-
Net Worth 347,572 327,647 323,127 331,237 189,851 189,875 233,728 30.18%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,558 3,558 3,558 4,750 4,750 4,750 4,747 -17.44%
Div Payout % 10.32% 10.67% 12.88% 20.18% 19.39% 19.37% 17.64% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 347,572 327,647 323,127 331,237 189,851 189,875 233,728 30.18%
NOSH 142,447 139,424 142,346 142,774 94,925 94,937 95,011 30.89%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.12% 15.57% 13.69% 12.06% 13.25% 13.25% 15.38% -
ROE 9.92% 10.17% 8.55% 7.11% 12.91% 12.92% 11.51% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 155.48 147.74 136.47 132.80 194.85 195.04 184.15 -10.64%
EPS 24.20 23.91 19.41 16.48 25.82 25.84 28.32 -9.92%
DPS 2.50 2.55 2.50 3.33 5.00 5.00 5.00 -36.92%
NAPS 2.44 2.35 2.27 2.32 2.00 2.00 2.46 -0.54%
Adjusted Per Share Value based on latest NOSH - 142,774
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.82 23.08 21.77 21.25 20.73 20.75 19.61 16.95%
EPS 3.86 3.74 3.10 2.64 2.75 2.75 3.02 17.72%
DPS 0.40 0.40 0.40 0.53 0.53 0.53 0.53 -17.06%
NAPS 0.3895 0.3672 0.3621 0.3712 0.2128 0.2128 0.2619 30.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.98 2.10 1.89 1.77 1.56 2.19 2.06 -
P/RPS 1.92 1.42 1.38 1.33 0.80 1.12 1.12 43.09%
P/EPS 12.31 8.78 9.74 10.74 6.04 8.48 7.27 41.92%
EY 8.12 11.39 10.27 9.31 16.55 11.80 13.75 -29.54%
DY 0.84 1.22 1.32 1.88 3.21 2.28 2.43 -50.64%
P/NAPS 1.22 0.89 0.83 0.76 0.78 1.10 0.84 28.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 20/11/06 20/11/06 30/05/06 28/02/06 14/12/05 26/08/05 -
Price 3.76 2.50 2.50 1.92 1.87 1.52 2.03 -
P/RPS 2.42 1.69 1.83 1.45 0.96 0.78 1.10 68.91%
P/EPS 15.54 10.46 12.88 11.65 7.24 5.88 7.17 67.24%
EY 6.44 9.56 7.76 8.59 13.81 17.00 13.95 -40.18%
DY 0.66 1.02 1.00 1.73 2.67 3.29 2.46 -58.30%
P/NAPS 1.54 1.06 1.10 0.83 0.94 0.76 0.83 50.82%

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