[SOP] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.97%
YoY- -48.92%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,142,836 2,523,492 2,186,552 1,708,232 915,132 953,936 580,416 38.71%
PBT 126,512 31,956 195,820 117,216 229,240 326,216 141,148 -1.80%
Tax -30,580 -11,328 -51,928 -30,004 -57,456 -243,904 -42,860 -5.46%
NP 95,932 20,628 143,892 87,212 171,784 82,312 98,288 -0.40%
-
NP to SH 100,128 21,800 134,736 87,844 171,968 247,576 94,708 0.93%
-
Tax Rate 24.17% 35.45% 26.52% 25.60% 25.06% 74.77% 30.37% -
Total Cost 4,046,904 2,502,864 2,042,660 1,621,020 743,348 871,624 482,128 42.51%
-
Net Worth 1,417,155 1,331,733 1,271,921 647,043 1,360,863 1,033,898 853,573 8.80%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,417,155 1,331,733 1,271,921 647,043 1,360,863 1,033,898 853,573 8.80%
NOSH 441,481 439,516 438,593 240,536 470,887 432,593 428,931 0.48%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.32% 0.82% 6.58% 5.11% 18.77% 8.63% 16.93% -
ROE 7.07% 1.64% 10.59% 13.58% 12.64% 23.95% 11.10% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 938.39 574.15 498.54 710.18 194.34 220.52 135.32 38.05%
EPS 22.68 4.96 30.72 36.52 36.52 51.36 22.08 0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.03 2.90 2.69 2.89 2.39 1.99 8.28%
Adjusted Per Share Value based on latest NOSH - 454,679
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 464.29 282.81 245.05 191.44 102.56 106.91 65.05 38.71%
EPS 11.22 2.44 15.10 9.84 19.27 27.75 10.61 0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5882 1.4925 1.4254 0.7251 1.5251 1.1587 0.9566 8.80%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.62 5.09 6.60 5.54 6.90 3.50 2.98 -
P/RPS 0.49 0.89 1.32 0.78 3.55 1.59 2.20 -22.12%
P/EPS 20.37 102.62 21.48 15.17 18.89 6.12 13.50 7.09%
EY 4.91 0.97 4.65 6.59 5.29 16.35 7.41 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.68 2.28 2.06 2.39 1.46 1.50 -0.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/04/16 15/05/15 09/05/14 30/04/13 08/05/12 12/05/11 27/05/10 -
Price 4.38 4.46 6.46 5.63 6.66 3.48 2.41 -
P/RPS 0.47 0.78 1.30 0.79 3.43 1.58 1.78 -19.88%
P/EPS 19.31 89.92 21.03 15.42 18.24 6.08 10.91 9.97%
EY 5.18 1.11 4.76 6.49 5.48 16.45 9.16 -9.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.47 2.23 2.09 2.30 1.46 1.21 1.96%

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