[SOP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -9.66%
YoY- 426.75%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 203,445 175,422 152,473 98,168 61,030 31,962 40,422 30.89%
PBT 35,388 30,321 42,976 58,798 15,772 4,201 11,754 20.15%
Tax -8,406 -13,021 -13,641 -10,625 -6,626 -1,306 -3,676 14.77%
NP 26,981 17,300 29,334 48,173 9,145 2,894 8,078 22.25%
-
NP to SH 28,665 17,300 29,334 48,173 9,145 2,894 8,078 23.49%
-
Tax Rate 23.75% 42.94% 31.74% 18.07% 42.01% 31.09% 31.27% -
Total Cost 176,464 158,122 123,138 49,994 51,885 29,068 32,344 32.66%
-
Net Worth 333,703 189,967 214,597 202,305 164,350 159,269 16,213,995 -47.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,733 6,332 6,330 - - - - -
Div Payout % 16.51% 36.60% 21.58% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 333,703 189,967 214,597 202,305 164,350 159,269 16,213,995 -47.63%
NOSH 142,001 94,983 94,954 94,978 95,000 94,803 94,968 6.93%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.26% 9.86% 19.24% 49.07% 14.98% 9.06% 19.99% -
ROE 8.59% 9.11% 13.67% 23.81% 5.56% 1.82% 0.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 143.27 184.69 160.57 103.36 64.24 33.71 42.56 22.41%
EPS 20.19 18.21 30.89 50.72 9.63 3.05 8.51 15.47%
DPS 3.33 6.67 6.67 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.00 2.26 2.13 1.73 1.68 170.73 -51.02%
Adjusted Per Share Value based on latest NOSH - 94,974
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.77 19.63 17.07 10.99 6.83 3.58 4.52 30.91%
EPS 3.21 1.94 3.28 5.39 1.02 0.32 0.90 23.59%
DPS 0.53 0.71 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.3735 0.2126 0.2402 0.2264 0.184 0.1783 18.1477 -47.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 2.10 2.19 2.22 1.92 0.00 0.00 0.00 -
P/RPS 1.47 1.19 1.38 1.86 0.00 0.00 0.00 -
P/EPS 10.40 12.02 7.19 3.79 0.00 0.00 0.00 -
EY 9.61 8.32 13.92 26.42 0.00 0.00 0.00 -
DY 1.59 3.04 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.10 0.98 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 14/12/05 24/12/04 27/11/03 27/11/02 27/11/01 16/11/00 -
Price 2.50 1.52 2.20 2.00 0.00 0.00 0.00 -
P/RPS 1.74 0.82 1.37 1.94 0.00 0.00 0.00 -
P/EPS 12.38 8.35 7.12 3.94 0.00 0.00 0.00 -
EY 8.07 11.98 14.04 25.36 0.00 0.00 0.00 -
DY 1.33 4.39 3.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.76 0.97 0.94 0.00 0.00 0.00 -

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