[SOP] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -81.11%
YoY- -83.82%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,617,440 4,384,700 4,142,836 2,523,492 2,186,552 1,708,232 915,132 25.73%
PBT 151,128 410,324 126,512 31,956 195,820 117,216 229,240 -6.70%
Tax -37,636 -119,832 -30,580 -11,328 -51,928 -30,004 -57,456 -6.80%
NP 113,492 290,492 95,932 20,628 143,892 87,212 171,784 -6.67%
-
NP to SH 104,288 267,700 100,128 21,800 134,736 87,844 171,968 -7.99%
-
Tax Rate 24.90% 29.20% 24.17% 35.45% 26.52% 25.60% 25.06% -
Total Cost 3,503,948 4,094,208 4,046,904 2,502,864 2,042,660 1,621,020 743,348 29.47%
-
Net Worth 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 647,043 1,360,863 7.79%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 2,134,979 1,944,380 1,417,155 1,331,733 1,271,921 647,043 1,360,863 7.79%
NOSH 570,869 570,199 441,481 439,516 438,593 240,536 470,887 3.25%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.14% 6.63% 2.32% 0.82% 6.58% 5.11% 18.77% -
ROE 4.88% 13.77% 7.07% 1.64% 10.59% 13.58% 12.64% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 633.69 768.98 938.39 574.15 498.54 710.18 194.34 21.76%
EPS 18.28 46.92 22.68 4.96 30.72 36.52 36.52 -10.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.74 3.41 3.21 3.03 2.90 2.69 2.89 4.38%
Adjusted Per Share Value based on latest NOSH - 439,516
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 405.41 491.40 464.29 282.81 245.05 191.44 102.56 25.73%
EPS 11.69 30.00 11.22 2.44 15.10 9.84 19.27 -7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3927 2.1791 1.5882 1.4925 1.4254 0.7251 1.5251 7.79%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.70 3.64 4.62 5.09 6.60 5.54 6.90 -
P/RPS 0.58 0.47 0.49 0.89 1.32 0.78 3.55 -26.05%
P/EPS 20.25 7.75 20.37 102.62 21.48 15.17 18.89 1.16%
EY 4.94 12.90 4.91 0.97 4.65 6.59 5.29 -1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.07 1.44 1.68 2.28 2.06 2.39 -13.65%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 29/05/17 27/04/16 15/05/15 09/05/14 30/04/13 08/05/12 -
Price 3.45 3.60 4.38 4.46 6.46 5.63 6.66 -
P/RPS 0.54 0.47 0.47 0.78 1.30 0.79 3.43 -26.50%
P/EPS 18.88 7.67 19.31 89.92 21.03 15.42 18.24 0.57%
EY 5.30 13.04 5.18 1.11 4.76 6.49 5.48 -0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 1.36 1.47 2.23 2.09 2.30 -14.15%

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