[SOP] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 172.23%
YoY- -24.66%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 5,543,750 4,051,837 2,585,370 2,731,436 3,399,478 4,731,580 4,165,382 4.87%
PBT 788,910 580,117 339,653 72,733 116,598 369,737 183,484 27.50%
Tax -183,461 -144,629 -83,214 -17,908 -36,108 -96,716 -47,801 25.11%
NP 605,449 435,488 256,438 54,825 80,490 273,021 135,682 28.29%
-
NP to SH 575,713 403,821 244,506 54,577 72,444 253,277 128,110 28.44%
-
Tax Rate 23.25% 24.93% 24.50% 24.62% 30.97% 26.16% 26.05% -
Total Cost 4,938,301 3,616,349 2,328,932 2,676,610 3,318,988 4,458,558 4,029,700 3.44%
-
Net Worth 3,249,098 2,612,555 2,357,994 2,152,195 2,135,069 2,042,804 1,479,218 14.00%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 47,475 30,489 - - - - - -
Div Payout % 8.25% 7.55% - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,249,098 2,612,555 2,357,994 2,152,195 2,135,069 2,042,804 1,479,218 14.00%
NOSH 890,163 571,675 570,943 570,874 570,874 570,615 441,557 12.38%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 10.92% 10.75% 9.92% 2.01% 2.37% 5.77% 3.26% -
ROE 17.72% 15.46% 10.37% 2.54% 3.39% 12.40% 8.66% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 622.78 708.77 452.82 478.47 595.49 829.21 943.34 -6.68%
EPS 65.91 70.67 42.83 9.56 12.69 44.39 29.01 14.64%
DPS 5.33 5.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.65 4.57 4.13 3.77 3.74 3.58 3.35 1.43%
Adjusted Per Share Value based on latest NOSH - 570,874
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 621.05 453.92 289.63 306.00 380.84 530.07 466.64 4.87%
EPS 64.50 45.24 27.39 6.11 8.12 28.37 14.35 28.45%
DPS 5.32 3.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6399 2.9268 2.6416 2.4111 2.3919 2.2885 1.6571 14.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.19 3.59 3.56 2.08 2.78 4.00 3.75 -
P/RPS 0.35 0.51 0.79 0.43 0.47 0.48 0.40 -2.19%
P/EPS 3.39 5.08 8.31 21.76 21.91 9.01 12.93 -19.98%
EY 29.53 19.68 12.03 4.60 4.56 11.10 7.74 24.99%
DY 2.44 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.79 0.86 0.55 0.74 1.12 1.12 -9.87%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 26/11/20 28/11/19 28/11/18 29/11/17 30/11/16 -
Price 2.60 3.53 3.96 3.08 2.45 4.16 3.74 -
P/RPS 0.42 0.50 0.87 0.64 0.41 0.50 0.40 0.81%
P/EPS 4.02 5.00 9.25 32.22 19.31 9.37 12.89 -17.64%
EY 24.87 20.01 10.81 3.10 5.18 10.67 7.76 21.41%
DY 2.05 1.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.96 0.82 0.66 1.16 1.12 -7.31%

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