[SOP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 125.39%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 741,048 510,385 526,669 302,568 259,375 354,093 148,846 30.64%
PBT 33,957 130,679 194,712 79,466 53,935 129,820 40,020 -2.69%
Tax -10,447 -32,868 -55,945 -22,041 -10,146 -33,708 -7,528 5.60%
NP 23,510 97,811 138,767 57,425 43,789 96,112 32,492 -5.24%
-
NP to SH 22,243 98,013 139,830 53,366 41,372 87,711 29,810 -4.75%
-
Tax Rate 30.77% 25.15% 28.73% 27.74% 18.81% 25.97% 18.81% -
Total Cost 717,538 412,574 387,902 245,143 215,586 257,981 116,354 35.38%
-
Net Worth 1,171,144 1,402,848 1,099,459 883,713 683,803 586,388 377,431 20.75%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 13,981 12,985 9,652 - - - -
Div Payout % - 14.27% 9.29% 18.09% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,171,144 1,402,848 1,099,459 883,713 683,803 586,388 377,431 20.75%
NOSH 436,994 466,062 432,858 428,987 382,012 176,623 142,427 20.52%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.17% 19.16% 26.35% 18.98% 16.88% 27.14% 21.83% -
ROE 1.90% 6.99% 12.72% 6.04% 6.05% 14.96% 7.90% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 169.58 109.51 121.67 70.53 67.90 200.48 104.51 8.39%
EPS 5.09 21.03 28.76 12.44 10.83 49.66 20.93 -20.97%
DPS 0.00 3.00 3.00 2.25 0.00 0.00 0.00 -
NAPS 2.68 3.01 2.54 2.06 1.79 3.32 2.65 0.18%
Adjusted Per Share Value based on latest NOSH - 429,031
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 83.02 57.18 59.00 33.90 29.06 39.67 16.67 30.64%
EPS 2.49 10.98 15.66 5.98 4.63 9.83 3.34 -4.77%
DPS 0.00 1.57 1.45 1.08 0.00 0.00 0.00 -
NAPS 1.312 1.5716 1.2317 0.99 0.766 0.6569 0.4228 20.75%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.60 6.29 3.76 2.65 2.30 3.12 3.78 -
P/RPS 3.30 5.74 3.09 3.76 3.39 1.56 3.62 -1.52%
P/EPS 110.02 29.91 11.64 21.30 21.24 6.28 18.06 35.10%
EY 0.91 3.34 8.59 4.69 4.71 15.92 5.54 -25.97%
DY 0.00 0.48 0.80 0.85 0.00 0.00 0.00 -
P/NAPS 2.09 2.09 1.48 1.29 1.28 0.94 1.43 6.52%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 04/09/12 26/08/11 27/08/10 26/08/09 13/08/08 16/08/07 -
Price 5.52 6.81 4.19 2.72 2.80 5.35 3.80 -
P/RPS 3.26 6.22 3.44 3.86 4.12 2.67 3.64 -1.81%
P/EPS 108.45 32.38 12.97 21.86 25.85 10.77 18.16 34.65%
EY 0.92 3.09 7.71 4.57 3.87 9.28 5.51 -25.77%
DY 0.00 0.44 0.72 0.83 0.00 0.00 0.00 -
P/NAPS 2.06 2.26 1.65 1.32 1.56 1.61 1.43 6.26%

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