[SOP] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -56.41%
YoY- -61.04%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 3,153,288 2,072,336 2,968,260 3,617,440 4,384,700 4,142,836 2,523,492 3.77%
PBT 452,132 385,236 39,608 151,128 410,324 126,512 31,956 55.45%
Tax -105,692 -88,004 -9,096 -37,636 -119,832 -30,580 -11,328 45.04%
NP 346,440 297,232 30,512 113,492 290,492 95,932 20,628 59.95%
-
NP to SH 316,228 284,808 33,388 104,288 267,700 100,128 21,800 56.10%
-
Tax Rate 23.38% 22.84% 22.97% 24.90% 29.20% 24.17% 35.45% -
Total Cost 2,806,848 1,775,104 2,937,748 3,503,948 4,094,208 4,046,904 2,502,864 1.92%
-
Net Worth 2,456,525 2,272,197 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 10.73%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,456,525 2,272,197 2,152,195 2,134,979 1,944,380 1,417,155 1,331,733 10.73%
NOSH 571,418 570,911 570,874 570,869 570,199 441,481 439,516 4.46%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.99% 14.34% 1.03% 3.14% 6.63% 2.32% 0.82% -
ROE 12.87% 12.53% 1.55% 4.88% 13.77% 7.07% 1.64% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 551.96 362.99 519.95 633.69 768.98 938.39 574.15 -0.65%
EPS 55.36 49.88 5.84 18.28 46.92 22.68 4.96 49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.30 3.98 3.77 3.74 3.41 3.21 3.03 6.00%
Adjusted Per Share Value based on latest NOSH - 570,869
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 353.39 232.25 332.65 405.41 491.40 464.29 282.81 3.77%
EPS 35.44 31.92 3.74 11.69 30.00 11.22 2.44 56.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.753 2.5465 2.412 2.3927 2.1791 1.5882 1.4925 10.73%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.98 2.39 2.47 3.70 3.64 4.62 5.09 -
P/RPS 0.72 0.66 0.48 0.58 0.47 0.49 0.89 -3.46%
P/EPS 7.19 4.79 42.23 20.25 7.75 20.37 102.62 -35.76%
EY 13.91 20.87 2.37 4.94 12.90 4.91 0.97 55.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.60 0.66 0.99 1.07 1.44 1.68 -9.37%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 22/05/20 21/05/19 23/05/18 29/05/17 27/04/16 15/05/15 -
Price 4.05 2.85 2.37 3.45 3.60 4.38 4.46 -
P/RPS 0.73 0.79 0.46 0.54 0.47 0.47 0.78 -1.09%
P/EPS 7.32 5.71 40.52 18.88 7.67 19.31 89.92 -34.14%
EY 13.67 17.50 2.47 5.30 13.04 5.18 1.11 51.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.72 0.63 0.92 1.06 1.36 1.47 -7.17%

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