[SOP] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -0.15%
YoY- -39.11%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 362,276 203,445 175,422 152,473 98,168 61,030 31,962 49.84%
PBT 116,970 35,388 30,321 42,976 58,798 15,772 4,201 74.05%
Tax -22,844 -8,406 -13,021 -13,641 -10,625 -6,626 -1,306 61.08%
NP 94,126 26,981 17,300 29,334 48,173 9,145 2,894 78.61%
-
NP to SH 87,448 28,665 17,300 29,334 48,173 9,145 2,894 76.43%
-
Tax Rate 19.53% 23.75% 42.94% 31.74% 18.07% 42.01% 31.09% -
Total Cost 268,149 176,464 158,122 123,138 49,994 51,885 29,068 44.79%
-
Net Worth 406,701 333,703 189,967 214,597 202,305 164,350 159,269 16.90%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 9,513 4,733 6,332 6,330 - - - -
Div Payout % 10.88% 16.51% 36.60% 21.58% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 406,701 333,703 189,967 214,597 202,305 164,350 159,269 16.90%
NOSH 142,702 142,001 94,983 94,954 94,978 95,000 94,803 7.05%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 25.98% 13.26% 9.86% 19.24% 49.07% 14.98% 9.06% -
ROE 21.50% 8.59% 9.11% 13.67% 23.81% 5.56% 1.82% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 253.87 143.27 184.69 160.57 103.36 64.24 33.71 39.98%
EPS 61.28 20.19 18.21 30.89 50.72 9.63 3.05 64.84%
DPS 6.67 3.33 6.67 6.67 0.00 0.00 0.00 -
NAPS 2.85 2.35 2.00 2.26 2.13 1.73 1.68 9.20%
Adjusted Per Share Value based on latest NOSH - 94,948
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 40.55 22.77 19.63 17.07 10.99 6.83 3.58 49.83%
EPS 9.79 3.21 1.94 3.28 5.39 1.02 0.32 76.80%
DPS 1.06 0.53 0.71 0.71 0.00 0.00 0.00 -
NAPS 0.4552 0.3735 0.2126 0.2402 0.2264 0.184 0.1783 16.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 4.02 2.10 2.19 2.22 1.92 0.00 0.00 -
P/RPS 1.58 1.47 1.19 1.38 1.86 0.00 0.00 -
P/EPS 6.56 10.40 12.02 7.19 3.79 0.00 0.00 -
EY 15.24 9.61 8.32 13.92 26.42 0.00 0.00 -
DY 1.66 1.59 3.04 3.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.89 1.10 0.98 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 20/11/06 14/12/05 24/12/04 27/11/03 27/11/02 27/11/01 -
Price 5.60 2.50 1.52 2.20 2.00 0.00 0.00 -
P/RPS 2.21 1.74 0.82 1.37 1.94 0.00 0.00 -
P/EPS 9.14 12.38 8.35 7.12 3.94 0.00 0.00 -
EY 10.94 8.07 11.98 14.04 25.36 0.00 0.00 -
DY 1.19 1.33 4.39 3.03 0.00 0.00 0.00 -
P/NAPS 1.96 1.06 0.76 0.97 0.94 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