[SOP] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.87%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,136,965 687,424 533,709 749,328 362,276 203,445 175,422 36.52%
PBT 397,526 203,500 117,245 257,085 116,970 35,388 30,321 53.52%
Tax -103,278 -54,089 -22,776 -69,669 -22,844 -8,406 -13,021 41.19%
NP 294,248 149,410 94,469 187,416 94,126 26,981 17,300 60.33%
-
NP to SH 295,654 137,028 88,304 170,396 87,448 28,665 17,300 60.45%
-
Tax Rate 25.98% 26.58% 19.43% 27.10% 19.53% 23.75% 42.94% -
Total Cost 842,717 538,013 439,240 561,912 268,149 176,464 158,122 32.14%
-
Net Worth 1,163,079 926,821 707,400 633,177 406,701 333,703 189,967 35.23%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 17,294 - 15,295 24,977 9,513 4,733 6,332 18.22%
Div Payout % 5.85% - 17.32% 14.66% 10.88% 16.51% 36.60% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,163,079 926,821 707,400 633,177 406,701 333,703 189,967 35.23%
NOSH 432,371 429,084 382,378 374,661 142,702 142,001 94,983 28.72%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 25.88% 21.73% 17.70% 25.01% 25.98% 13.26% 9.86% -
ROE 25.42% 14.78% 12.48% 26.91% 21.50% 8.59% 9.11% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 262.96 160.21 139.58 200.00 253.87 143.27 184.69 6.06%
EPS 61.68 31.88 23.09 45.48 61.28 20.19 18.21 22.53%
DPS 4.00 0.00 4.00 6.67 6.67 3.33 6.67 -8.16%
NAPS 2.69 2.16 1.85 1.69 2.85 2.35 2.00 5.06%
Adjusted Per Share Value based on latest NOSH - 417,128
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 127.42 77.04 59.81 83.98 40.60 22.80 19.66 36.52%
EPS 33.13 15.36 9.90 19.10 9.80 3.21 1.94 60.43%
DPS 1.94 0.00 1.71 2.80 1.07 0.53 0.71 18.22%
NAPS 1.3035 1.0387 0.7928 0.7096 0.4558 0.374 0.2129 35.23%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 4.00 2.81 2.77 2.66 4.02 2.10 2.19 -
P/RPS 1.52 1.75 1.98 1.33 1.58 1.47 1.19 4.16%
P/EPS 5.85 8.80 11.99 5.85 6.56 10.40 12.02 -11.30%
EY 17.09 11.36 8.34 17.10 15.24 9.61 8.32 12.74%
DY 1.00 0.00 1.44 2.51 1.66 1.59 3.04 -16.90%
P/NAPS 1.49 1.30 1.50 1.57 1.41 0.89 1.10 5.18%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 24/11/10 26/11/09 28/11/08 28/11/07 20/11/06 14/12/05 -
Price 4.75 3.23 2.56 2.06 5.60 2.50 1.52 -
P/RPS 1.81 2.02 1.83 1.03 2.21 1.74 0.82 14.09%
P/EPS 6.95 10.11 11.09 4.53 9.14 12.38 8.35 -3.01%
EY 14.40 9.89 9.02 22.08 10.94 8.07 11.98 3.11%
DY 0.84 0.00 1.56 3.24 1.19 1.33 4.39 -24.07%
P/NAPS 1.77 1.50 1.38 1.22 1.96 1.06 0.76 15.12%

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