[SOP] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 43.43%
YoY- -26.72%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 683,520 439,482 221,482 184,963 167,954 104,931 66,228 47.50%
PBT 208,560 151,370 39,558 31,875 47,403 53,192 18,714 49.40%
Tax -54,674 -34,198 -5,736 -7,062 -13,541 -10,147 -4,510 51.50%
NP 153,886 117,172 33,822 24,813 33,862 43,045 14,204 48.69%
-
NP to SH 140,563 109,285 34,786 24,813 33,862 43,045 14,204 46.47%
-
Tax Rate 26.21% 22.59% 14.50% 22.16% 28.57% 19.08% 24.10% -
Total Cost 529,634 322,310 187,660 160,150 134,092 61,886 52,024 47.16%
-
Net Worth 667,180 451,957 346,749 248,794 225,999 196,695 157,590 27.16%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 23,273 7,151 3,552 - 4,747 4,751 - -
Div Payout % 16.56% 6.54% 10.21% - 14.02% 11.04% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 667,180 451,957 346,749 248,794 225,999 196,695 157,590 27.16%
NOSH 387,895 143,024 142,110 94,959 94,957 95,022 94,933 26.41%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 22.51% 26.66% 15.27% 13.42% 20.16% 41.02% 21.45% -
ROE 21.07% 24.18% 10.03% 9.97% 14.98% 21.88% 9.01% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 176.21 307.28 155.85 194.78 176.87 110.43 69.76 16.68%
EPS 36.24 76.41 24.26 26.13 35.66 45.30 15.00 15.82%
DPS 6.00 5.00 2.50 0.00 5.00 5.00 0.00 -
NAPS 1.72 3.16 2.44 2.62 2.38 2.07 1.66 0.59%
Adjusted Per Share Value based on latest NOSH - 94,925
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 76.50 49.19 24.79 20.70 18.80 11.74 7.41 47.50%
EPS 15.73 12.23 3.89 2.78 3.79 4.82 1.59 46.46%
DPS 2.60 0.80 0.40 0.00 0.53 0.53 0.00 -
NAPS 0.7467 0.5059 0.3881 0.2785 0.253 0.2202 0.1764 27.15%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.95 3.05 2.98 1.56 2.23 2.03 0.00 -
P/RPS 1.11 0.99 1.91 0.80 1.26 1.84 0.00 -
P/EPS 5.38 3.99 12.17 5.97 6.25 4.48 0.00 -
EY 18.58 25.05 8.21 16.75 15.99 22.32 0.00 -
DY 3.08 1.64 0.84 0.00 2.24 2.46 0.00 -
P/NAPS 1.13 0.97 1.22 0.60 0.94 0.98 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 03/03/08 27/02/07 28/02/06 26/04/05 24/05/04 26/02/03 -
Price 2.15 2.97 3.76 1.87 2.04 2.31 1.90 -
P/RPS 1.22 0.97 2.41 0.96 1.15 2.09 2.72 -12.49%
P/EPS 5.93 3.89 15.36 7.16 5.72 5.10 12.70 -11.91%
EY 16.85 25.73 6.51 13.97 17.48 19.61 7.87 13.51%
DY 2.79 1.68 0.66 0.00 2.45 2.16 0.00 -
P/NAPS 1.25 0.94 1.54 0.71 0.86 1.12 1.14 1.54%

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