[SOP] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 51.71%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,874,718 1,704,411 1,314,943 728,158 533,304 683,520 439,482 30.74%
PBT 160,136 145,436 213,935 222,135 134,659 208,560 151,370 0.80%
Tax -36,737 -39,372 -50,333 -57,853 -28,122 -54,674 -34,198 1.02%
NP 123,399 106,064 163,602 164,282 106,537 153,886 117,172 0.74%
-
NP to SH 115,409 97,254 156,776 151,514 99,869 140,563 109,285 0.78%
-
Tax Rate 22.94% 27.07% 23.53% 26.04% 20.88% 26.21% 22.59% -
Total Cost 2,751,319 1,598,347 1,151,341 563,876 426,767 529,634 322,310 35.81%
-
Net Worth 1,330,438 1,233,721 1,352,118 970,589 824,878 667,180 451,957 16.66%
Dividend
31/12/14 31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 26,249 26,002 - - 23,273 7,151 -
Div Payout % - 26.99% 16.59% - - 16.56% 6.54% -
Equity
31/12/14 31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,330,438 1,233,721 1,352,118 970,589 824,878 667,180 451,957 16.66%
NOSH 439,088 437,489 433,371 429,464 427,398 387,895 143,024 17.36%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.29% 6.22% 12.44% 22.56% 19.98% 22.51% 26.66% -
ROE 8.67% 7.88% 11.59% 15.61% 12.11% 21.07% 24.18% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 654.70 389.59 303.42 169.55 124.78 176.21 307.28 11.40%
EPS 26.29 22.23 36.00 35.30 23.34 36.24 76.41 -14.12%
DPS 0.00 6.00 6.00 0.00 0.00 6.00 5.00 -
NAPS 3.03 2.82 3.12 2.26 1.93 1.72 3.16 -0.59%
Adjusted Per Share Value based on latest NOSH - 430,319
31/12/14 31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 321.76 190.77 147.18 81.50 59.69 76.50 49.19 30.74%
EPS 12.92 10.89 17.55 16.96 11.18 15.73 12.23 0.78%
DPS 0.00 2.94 2.91 0.00 0.00 2.60 0.80 -
NAPS 1.4891 1.3809 1.5134 1.0863 0.9233 0.7467 0.5059 16.66%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.16 6.51 5.76 3.87 2.83 1.95 3.05 -
P/RPS 0.79 1.67 1.90 2.28 2.27 1.11 0.99 -3.17%
P/EPS 19.63 29.28 15.92 10.97 12.11 5.38 3.99 25.53%
EY 5.09 3.41 6.28 9.12 8.26 18.58 25.05 -20.34%
DY 0.00 0.92 1.04 0.00 0.00 3.08 1.64 -
P/NAPS 1.70 2.31 1.85 1.71 1.47 1.13 0.97 8.33%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/15 25/02/14 24/02/12 25/02/11 25/02/10 27/02/09 03/03/08 -
Price 5.55 6.04 6.25 3.68 2.70 2.15 2.97 -
P/RPS 0.85 1.55 2.06 2.17 2.16 1.22 0.97 -1.86%
P/EPS 21.12 27.17 17.28 10.43 11.55 5.93 3.89 27.31%
EY 4.74 3.68 5.79 9.59 8.65 16.85 25.73 -21.45%
DY 0.00 0.99 0.96 0.00 0.00 2.79 1.68 -
P/NAPS 1.83 2.14 2.00 1.63 1.40 1.25 0.94 9.97%

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