[SOP] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 181.76%
YoY- 174.62%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 302,568 259,375 354,093 148,846 90,259 80,967 73,958 26.45%
PBT 79,466 53,935 129,820 40,020 14,598 12,840 21,098 24.72%
Tax -22,041 -10,146 -33,708 -7,528 -4,777 -5,105 -6,408 22.85%
NP 57,425 43,789 96,112 32,492 9,821 7,735 14,690 25.49%
-
NP to SH 53,366 41,372 87,711 29,810 10,855 7,735 14,690 23.97%
-
Tax Rate 27.74% 18.81% 25.97% 18.81% 32.72% 39.76% 30.37% -
Total Cost 245,143 215,586 257,981 116,354 80,438 73,232 59,268 26.68%
-
Net Worth 883,713 683,803 586,388 377,431 321,682 233,760 211,756 26.87%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 9,652 - - - 3,542 - - -
Div Payout % 18.09% - - - 32.64% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 883,713 683,803 586,388 377,431 321,682 233,760 211,756 26.87%
NOSH 428,987 382,012 176,623 142,427 141,710 95,024 94,957 28.55%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 18.98% 16.88% 27.14% 21.83% 10.88% 9.55% 19.86% -
ROE 6.04% 6.05% 14.96% 7.90% 3.37% 3.31% 6.94% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 70.53 67.90 200.48 104.51 63.69 85.21 77.88 -1.63%
EPS 12.44 10.83 49.66 20.93 7.66 8.14 15.47 -3.56%
DPS 2.25 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.06 1.79 3.32 2.65 2.27 2.46 2.23 -1.31%
Adjusted Per Share Value based on latest NOSH - 142,444
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 33.87 29.03 39.63 16.66 10.10 9.06 8.28 26.44%
EPS 5.97 4.63 9.82 3.34 1.21 0.87 1.64 24.01%
DPS 1.08 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.9891 0.7654 0.6563 0.4224 0.36 0.2616 0.237 26.87%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.65 2.30 3.12 3.78 1.89 2.06 2.31 -
P/RPS 3.76 3.39 1.56 3.62 2.97 2.42 2.97 4.00%
P/EPS 21.30 21.24 6.28 18.06 24.67 25.31 14.93 6.09%
EY 4.69 4.71 15.92 5.54 4.05 3.95 6.70 -5.76%
DY 0.85 0.00 0.00 0.00 1.32 0.00 0.00 -
P/NAPS 1.29 1.28 0.94 1.43 0.83 0.84 1.04 3.65%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 26/08/09 13/08/08 16/08/07 20/11/06 26/08/05 26/07/04 -
Price 2.72 2.80 5.35 3.80 2.50 2.03 2.30 -
P/RPS 3.86 4.12 2.67 3.64 3.93 2.38 2.95 4.58%
P/EPS 21.86 25.85 10.77 18.16 32.64 24.94 14.87 6.62%
EY 4.57 3.87 9.28 5.51 3.06 4.01 6.73 -6.24%
DY 0.83 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 1.32 1.56 1.61 1.43 1.10 0.83 1.03 4.21%

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