[SOP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
04-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 22.78%
YoY- 79.85%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 439,482 340,605 280,069 238,576 221,482 205,980 194,255 72.08%
PBT 151,370 100,276 64,511 48,526 39,089 35,675 33,633 171.84%
Tax -34,198 -16,435 -8,358 -6,039 -5,607 -3,601 -7,041 185.97%
NP 117,172 83,841 56,153 42,487 33,482 32,074 26,592 168.04%
-
NP to SH 109,275 78,553 53,431 42,329 34,476 33,337 27,626 149.48%
-
Tax Rate 22.59% 16.39% 12.96% 12.44% 14.34% 10.09% 20.93% -
Total Cost 322,310 256,764 223,916 196,089 188,000 173,906 167,663 54.42%
-
Net Worth 450,387 407,895 377,477 357,413 347,572 327,647 323,127 24.70%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 3,558 3,558 3,558 3,558 -
Div Payout % - - - 8.41% 10.32% 10.67% 12.88% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 450,387 407,895 377,477 357,413 347,572 327,647 323,127 24.70%
NOSH 142,527 143,121 142,444 142,395 142,447 139,424 142,346 0.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 26.66% 24.62% 20.05% 17.81% 15.12% 15.57% 13.69% -
ROE 24.26% 19.26% 14.15% 11.84% 9.92% 10.17% 8.55% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 308.35 237.98 196.62 167.54 155.48 147.74 136.47 71.93%
EPS 76.67 54.89 37.51 29.73 24.20 23.91 19.41 149.25%
DPS 0.00 0.00 0.00 2.50 2.50 2.55 2.50 -
NAPS 3.16 2.85 2.65 2.51 2.44 2.35 2.27 24.59%
Adjusted Per Share Value based on latest NOSH - 142,395
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 49.19 38.12 31.35 26.70 24.79 23.05 21.74 72.09%
EPS 12.23 8.79 5.98 4.74 3.86 3.73 3.09 149.58%
DPS 0.00 0.00 0.00 0.40 0.40 0.40 0.40 -
NAPS 0.5041 0.4565 0.4225 0.40 0.389 0.3667 0.3617 24.69%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.05 4.02 3.78 3.68 2.98 2.10 1.89 -
P/RPS 0.99 1.69 1.92 2.20 1.92 1.42 1.38 -19.81%
P/EPS 3.98 7.32 10.08 12.38 12.31 8.78 9.74 -44.84%
EY 25.14 13.65 9.92 8.08 8.12 11.39 10.27 81.33%
DY 0.00 0.00 0.00 0.68 0.84 1.22 1.32 -
P/NAPS 0.97 1.41 1.43 1.47 1.22 0.89 0.83 10.91%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 28/11/07 16/08/07 04/05/07 27/02/07 20/11/06 20/11/06 -
Price 2.97 5.60 3.80 3.58 3.76 2.50 2.50 -
P/RPS 0.96 2.35 1.93 2.14 2.42 1.69 1.83 -34.87%
P/EPS 3.87 10.20 10.13 12.04 15.54 10.46 12.88 -55.04%
EY 25.81 9.80 9.87 8.30 6.44 9.56 7.76 122.33%
DY 0.00 0.00 0.00 0.70 0.66 1.02 1.00 -
P/NAPS 0.94 1.96 1.43 1.43 1.54 1.06 1.10 -9.92%

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