[SOP] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 20.96%
YoY- -60.57%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,399,478 4,731,580 4,165,382 3,120,437 2,652,037 1,617,281 1,241,553 18.26%
PBT 116,598 369,737 183,484 81,474 197,202 123,877 255,729 -12.26%
Tax -36,108 -96,716 -47,801 -23,301 -49,336 -35,668 -62,384 -8.70%
NP 80,490 273,021 135,682 58,173 147,866 88,209 193,345 -13.58%
-
NP to SH 72,444 253,277 128,110 54,486 138,169 81,001 193,818 -15.12%
-
Tax Rate 30.97% 26.16% 26.05% 28.60% 25.02% 28.79% 24.39% -
Total Cost 3,318,988 4,458,558 4,029,700 3,062,264 2,504,170 1,529,072 1,048,208 21.16%
-
Net Worth 2,135,069 2,042,804 1,479,218 1,346,037 1,312,345 1,197,537 1,446,103 6.70%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 18,841 -
Div Payout % - - - - - - 9.72% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,135,069 2,042,804 1,479,218 1,346,037 1,312,345 1,197,537 1,446,103 6.70%
NOSH 570,874 570,615 441,557 439,881 438,911 437,057 471,043 3.25%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.37% 5.77% 3.26% 1.86% 5.58% 5.45% 15.57% -
ROE 3.39% 12.40% 8.66% 4.05% 10.53% 6.76% 13.40% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 595.49 829.21 943.34 709.38 604.23 370.04 263.58 14.54%
EPS 12.69 44.39 29.01 12.39 31.48 18.53 41.15 -17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 3.74 3.58 3.35 3.06 2.99 2.74 3.07 3.34%
Adjusted Per Share Value based on latest NOSH - 439,856
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 380.98 530.27 466.82 349.71 297.21 181.25 139.14 18.27%
EPS 8.12 28.38 14.36 6.11 15.48 9.08 21.72 -15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
NAPS 2.3928 2.2894 1.6578 1.5085 1.4708 1.3421 1.6207 6.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.78 4.00 3.75 4.75 5.94 5.62 6.55 -
P/RPS 0.47 0.48 0.40 0.67 0.98 1.52 2.49 -24.25%
P/EPS 21.91 9.01 12.93 38.35 18.87 30.32 15.92 5.46%
EY 4.56 11.10 7.74 2.61 5.30 3.30 6.28 -5.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
P/NAPS 0.74 1.12 1.12 1.55 1.99 2.05 2.13 -16.14%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 30/11/16 27/11/15 21/11/14 29/11/13 01/03/13 -
Price 2.45 4.16 3.74 4.65 5.90 6.10 5.10 -
P/RPS 0.41 0.50 0.40 0.66 0.98 1.65 1.93 -22.74%
P/EPS 19.31 9.37 12.89 37.54 18.74 32.91 12.39 7.67%
EY 5.18 10.67 7.76 2.66 5.34 3.04 8.07 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
P/NAPS 0.66 1.16 1.12 1.52 1.97 2.23 1.66 -14.24%

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