[SOP] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.96%
YoY- 162.02%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,403,968 1,482,096 1,020,770 1,053,338 605,136 518,750 708,186 22.58%
PBT 194,736 67,914 261,358 389,424 158,932 107,870 259,640 -4.67%
Tax -52,528 -20,894 -65,736 -111,890 -44,082 -20,292 -67,416 -4.07%
NP 142,208 47,020 195,622 277,534 114,850 87,578 192,224 -4.89%
-
NP to SH 133,170 44,486 196,026 279,660 106,732 82,744 175,422 -4.48%
-
Tax Rate 26.97% 30.77% 25.15% 28.73% 27.74% 18.81% 25.97% -
Total Cost 2,261,760 1,435,076 825,148 775,804 490,286 431,172 515,962 27.91%
-
Net Worth 1,293,977 1,171,144 1,402,848 1,099,459 883,713 683,803 586,388 14.09%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 27,963 25,971 19,304 - - -
Div Payout % - - 14.27% 9.29% 18.09% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,293,977 1,171,144 1,402,848 1,099,459 883,713 683,803 586,388 14.09%
NOSH 438,636 436,994 466,062 432,858 428,987 382,012 176,623 16.36%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.92% 3.17% 19.16% 26.35% 18.98% 16.88% 27.14% -
ROE 10.29% 3.80% 13.97% 25.44% 12.08% 12.10% 29.92% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 548.05 339.16 219.02 243.34 141.06 135.79 400.96 5.34%
EPS 30.36 10.18 42.06 57.52 24.88 21.66 99.32 -17.91%
DPS 0.00 0.00 6.00 6.00 4.50 0.00 0.00 -
NAPS 2.95 2.68 3.01 2.54 2.06 1.79 3.32 -1.94%
Adjusted Per Share Value based on latest NOSH - 433,071
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 269.31 166.04 114.35 118.00 67.79 58.11 79.34 22.58%
EPS 14.92 4.98 21.96 31.33 11.96 9.27 19.65 -4.48%
DPS 0.00 0.00 3.13 2.91 2.16 0.00 0.00 -
NAPS 1.4496 1.312 1.5716 1.2317 0.99 0.766 0.6569 14.09%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.94 5.60 6.29 3.76 2.65 2.30 3.12 -
P/RPS 1.27 1.65 2.87 1.55 1.88 1.69 0.78 8.45%
P/EPS 22.86 55.01 14.95 5.82 10.65 10.62 3.14 39.19%
EY 4.37 1.82 6.69 17.18 9.39 9.42 31.83 -28.16%
DY 0.00 0.00 0.95 1.60 1.70 0.00 0.00 -
P/NAPS 2.35 2.09 2.09 1.48 1.29 1.28 0.94 16.49%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 04/09/12 26/08/11 27/08/10 26/08/09 13/08/08 -
Price 6.00 5.52 6.81 4.19 2.72 2.80 5.35 -
P/RPS 1.09 1.63 3.11 1.72 1.93 2.06 1.33 -3.26%
P/EPS 19.76 54.22 16.19 6.49 10.93 12.93 5.39 24.16%
EY 5.06 1.84 6.18 15.42 9.15 7.74 18.56 -19.46%
DY 0.00 0.00 0.88 1.43 1.65 0.00 0.00 -
P/NAPS 2.03 2.06 2.26 1.65 1.32 1.56 1.61 3.93%

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