[SOP] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 524.77%
YoY- -52.83%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 510,385 526,669 302,568 259,375 354,093 148,846 90,259 33.44%
PBT 130,679 194,712 79,466 53,935 129,820 40,020 14,598 44.04%
Tax -32,868 -55,945 -22,041 -10,146 -33,708 -7,528 -4,777 37.87%
NP 97,811 138,767 57,425 43,789 96,112 32,492 9,821 46.62%
-
NP to SH 98,013 139,830 53,366 41,372 87,711 29,810 10,855 44.25%
-
Tax Rate 25.15% 28.73% 27.74% 18.81% 25.97% 18.81% 32.72% -
Total Cost 412,574 387,902 245,143 215,586 257,981 116,354 80,438 31.29%
-
Net Worth 1,402,848 1,099,459 883,713 683,803 586,388 377,431 321,682 27.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 13,981 12,985 9,652 - - - 3,542 25.68%
Div Payout % 14.27% 9.29% 18.09% - - - 32.64% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,402,848 1,099,459 883,713 683,803 586,388 377,431 321,682 27.79%
NOSH 466,062 432,858 428,987 382,012 176,623 142,427 141,710 21.92%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.16% 26.35% 18.98% 16.88% 27.14% 21.83% 10.88% -
ROE 6.99% 12.72% 6.04% 6.05% 14.96% 7.90% 3.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 109.51 121.67 70.53 67.90 200.48 104.51 63.69 9.44%
EPS 21.03 28.76 12.44 10.83 49.66 20.93 7.66 18.31%
DPS 3.00 3.00 2.25 0.00 0.00 0.00 2.50 3.08%
NAPS 3.01 2.54 2.06 1.79 3.32 2.65 2.27 4.81%
Adjusted Per Share Value based on latest NOSH - 381,868
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 57.20 59.02 33.91 29.07 39.68 16.68 10.12 33.43%
EPS 10.98 15.67 5.98 4.64 9.83 3.34 1.22 44.17%
DPS 1.57 1.46 1.08 0.00 0.00 0.00 0.40 25.56%
NAPS 1.5722 1.2322 0.9904 0.7663 0.6572 0.423 0.3605 27.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 6.29 3.76 2.65 2.30 3.12 3.78 1.89 -
P/RPS 5.74 3.09 3.76 3.39 1.56 3.62 2.97 11.59%
P/EPS 29.91 11.64 21.30 21.24 6.28 18.06 24.67 3.25%
EY 3.34 8.59 4.69 4.71 15.92 5.54 4.05 -3.15%
DY 0.48 0.80 0.85 0.00 0.00 0.00 1.32 -15.50%
P/NAPS 2.09 1.48 1.29 1.28 0.94 1.43 0.83 16.62%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 04/09/12 26/08/11 27/08/10 26/08/09 13/08/08 16/08/07 20/11/06 -
Price 6.81 4.19 2.72 2.80 5.35 3.80 2.50 -
P/RPS 6.22 3.44 3.86 4.12 2.67 3.64 3.93 7.94%
P/EPS 32.38 12.97 21.86 25.85 10.77 18.16 32.64 -0.13%
EY 3.09 7.71 4.57 3.87 9.28 5.51 3.06 0.16%
DY 0.44 0.72 0.83 0.00 0.00 0.00 1.00 -12.77%
P/NAPS 2.26 1.65 1.32 1.56 1.61 1.43 1.10 12.73%

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