[SOP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.16%
YoY- -84.8%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 915,132 953,936 580,416 406,356 663,860 243,500 175,124 31.69%
PBT 229,240 326,216 141,148 37,440 253,188 55,112 17,364 53.67%
Tax -57,456 -243,904 -42,860 -11,008 -64,948 -10,864 -9,136 35.82%
NP 171,784 82,312 98,288 26,432 188,240 44,248 8,228 65.86%
-
NP to SH 171,968 247,576 94,708 26,488 174,240 42,320 10,908 58.28%
-
Tax Rate 25.06% 74.77% 30.37% 29.40% 25.65% 19.71% 52.61% -
Total Cost 743,348 871,624 482,128 379,924 475,620 199,252 166,896 28.24%
-
Net Worth 1,360,863 1,033,898 853,573 666,027 509,940 357,413 331,237 26.52%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 35,215 27,278 - - -
Div Payout % - - - 132.95% 15.66% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,360,863 1,033,898 853,573 666,027 509,940 357,413 331,237 26.52%
NOSH 470,887 432,593 428,931 382,774 153,596 142,395 142,774 21.98%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 18.77% 8.63% 16.93% 6.50% 28.36% 18.17% 4.70% -
ROE 12.64% 23.95% 11.10% 3.98% 34.17% 11.84% 3.29% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 194.34 220.52 135.32 106.16 432.21 171.00 122.66 7.96%
EPS 36.52 51.36 22.08 6.92 113.44 29.72 7.64 29.75%
DPS 0.00 0.00 0.00 9.20 17.76 0.00 0.00 -
NAPS 2.89 2.39 1.99 1.74 3.32 2.51 2.32 3.72%
Adjusted Per Share Value based on latest NOSH - 382,774
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 102.52 106.87 65.02 45.52 74.37 27.28 19.62 31.69%
EPS 19.27 27.74 10.61 2.97 19.52 4.74 1.22 58.33%
DPS 0.00 0.00 0.00 3.95 3.06 0.00 0.00 -
NAPS 1.5245 1.1583 0.9562 0.7461 0.5713 0.4004 0.3711 26.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.90 3.50 2.98 2.01 2.85 3.68 1.77 -
P/RPS 3.55 1.59 2.20 1.89 0.66 2.15 1.44 16.21%
P/EPS 18.89 6.12 13.50 29.05 2.51 12.38 23.17 -3.34%
EY 5.29 16.35 7.41 3.44 39.80 8.08 4.32 3.43%
DY 0.00 0.00 0.00 4.58 6.23 0.00 0.00 -
P/NAPS 2.39 1.46 1.50 1.16 0.86 1.47 0.76 21.01%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 08/05/12 12/05/11 27/05/10 21/05/09 28/05/08 04/05/07 30/05/06 -
Price 6.66 3.48 2.41 2.38 3.03 3.58 1.92 -
P/RPS 3.43 1.58 1.78 2.24 0.70 2.09 1.57 13.89%
P/EPS 18.24 6.08 10.91 34.39 2.67 12.05 25.13 -5.19%
EY 5.48 16.45 9.16 2.91 37.44 8.30 3.98 5.46%
DY 0.00 0.00 0.00 3.87 5.86 0.00 0.00 -
P/NAPS 2.30 1.46 1.21 1.37 0.91 1.43 0.83 18.49%

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