[SOP] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[SOP] SARAWAK OIL PALMS BHD

Announcement Date

25-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 102.61%

YoY- 131.42%

Quarter Report

SOP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	1,144,144	1,332,265	1,679,267	2,333,876	1,989,306	1,395,455	1,201,984	-0.81%
YoY %	-14.12%	-20.66%	-28.05%	17.32%	42.56%	16.10%	-	-
Horiz. %	95.19%	110.84%	139.71%	194.17%	165.50%	116.10%	100.00%	-
PBT	147,823	11,303	56,737	196,054	76,249	32,573	97,368	7.19%
YoY %	1,207.82%	-80.08%	-71.06%	157.12%	134.09%	-66.55%	-	-
Horiz. %	151.82%	11.61%	58.27%	201.35%	78.31%	33.45%	100.00%	-
Tax	-32,486	-2,788	-15,627	-50,629	-17,336	-8,959	-26,264	3.60%
YoY %	-1,065.21%	82.16%	69.13%	-192.05%	-93.50%	65.89%	-	-
Horiz. %	123.69%	10.62%	59.50%	192.77%	66.01%	34.11%	100.00%	-
NP	115,337	8,515	41,110	145,425	58,913	23,614	71,104	8.38%
YoY %	1,254.52%	-79.29%	-71.73%	146.85%	149.48%	-66.79%	-	-
Horiz. %	162.21%	11.98%	57.82%	204.52%	82.85%	33.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	109,545	10,024	36,602	135,595	58,592	22,523	66,585	8.64%
YoY %	992.83%	-72.61%	-73.01%	131.42%	160.14%	-66.17%	-	-
Horiz. %	164.52%	15.05%	54.97%	203.64%	88.00%	33.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.98%	24.67%	27.54%	25.82%	22.74%	27.50%	26.97%	-
YoY %	-10.90%	-10.42%	6.66%	13.54%	-17.31%	1.97%	-	-
Horiz. %	81.50%	91.47%	102.11%	95.74%	84.32%	101.97%	100.00%	-
Total Cost	1,028,807	1,323,750	1,638,157	2,188,451	1,930,393	1,371,841	1,130,880	-1.56%
YoY %	-22.28%	-19.19%	-25.15%	13.37%	40.72%	21.31%	-	-
Horiz. %	90.97%	117.05%	144.86%	193.52%	170.70%	121.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,312,197	2,152,195	2,146,486	2,008,814	1,467,009	1,350,500	1,293,977	10.14%
YoY %	7.43%	0.27%	6.85%	36.93%	8.63%	4.37%	-	-
Horiz. %	178.69%	166.32%	165.88%	155.24%	113.37%	104.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	28,543	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-
Div Payout %	-	284.75%	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,312,197	2,152,195	2,146,486	2,008,814	1,467,009	1,350,500	1,293,977	10.14%
YoY %	7.43%	0.27%	6.85%	36.93%	8.63%	4.37%	-	-
Horiz. %	178.69%	166.32%	165.88%	155.24%	113.37%	104.37%	100.00%	-
NOSH	570,913	570,874	570,874	570,686	441,870	439,902	438,636	4.48%
YoY %	0.01%	0.00%	0.03%	29.15%	0.45%	0.29%	-	-
Horiz. %	130.16%	130.15%	130.15%	130.10%	100.74%	100.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	10.08%	0.64%	2.45%	6.23%	2.96%	1.69%	5.92%	-
YoY %	1,475.00%	-73.88%	-60.67%	110.47%	75.15%	-71.45%	-	-
Horiz. %	170.27%	10.81%	41.39%	105.24%	50.00%	28.55%	100.00%	-
ROE	4.74%	0.47%	1.71%	6.75%	3.99%	1.67%	5.15%	-
YoY %	908.51%	-72.51%	-74.67%	69.17%	138.92%	-67.57%	-	-
Horiz. %	92.04%	9.13%	33.20%	131.07%	77.48%	32.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	200.41	233.37	294.16	408.96	450.20	317.22	274.03	-5.07%
YoY %	-14.12%	-20.67%	-28.07%	-9.16%	41.92%	15.76%	-	-
Horiz. %	73.13%	85.16%	107.35%	149.24%	164.29%	115.76%	100.00%	-
EPS	19.19	1.76	6.41	23.76	13.26	5.12	15.18	3.98%
YoY %	990.34%	-72.54%	-73.02%	79.19%	158.98%	-66.27%	-	-
Horiz. %	126.42%	11.59%	42.23%	156.52%	87.35%	33.73%	100.00%	-
DPS	0.00	5.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	4.05	3.77	3.76	3.52	3.32	3.07	2.95	5.41%
YoY %	7.43%	0.27%	6.82%	6.02%	8.14%	4.07%	-	-
Horiz. %	137.29%	127.80%	127.46%	119.32%	112.54%	104.07%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 570,697
RPS	128.22	149.31	188.20	261.56	222.94	156.39	134.71	-0.81%
YoY %	-14.12%	-20.66%	-28.05%	17.32%	42.55%	16.09%	-	-
Horiz. %	95.18%	110.84%	139.71%	194.17%	165.50%	116.09%	100.00%	-
EPS	12.28	1.12	4.10	15.20	6.57	2.52	7.46	8.65%
YoY %	996.43%	-72.68%	-73.03%	131.35%	160.71%	-66.22%	-	-
Horiz. %	164.61%	15.01%	54.96%	203.75%	88.07%	33.78%	100.00%	-
DPS	0.00	3.20	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	2.5913	2.412	2.4056	2.2513	1.6441	1.5135	1.4502	10.14%
YoY %	7.43%	0.27%	6.85%	36.93%	8.63%	4.36%	-	-
Horiz. %	178.69%	166.32%	165.88%	155.24%	113.37%	104.36%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.98	2.40	3.15	3.56	4.00	4.66	6.94	-
P/RPS	1.49	1.03	1.07	0.87	0.89	1.47	2.53	-8.43%
YoY %	44.66%	-3.74%	22.99%	-2.25%	-39.46%	-41.90%	-	-
Horiz. %	58.89%	40.71%	42.29%	34.39%	35.18%	58.10%	100.00%	-
P/EPS	15.53	136.68	49.13	14.98	30.17	91.02	45.72	-16.45%
YoY %	-88.64%	178.20%	227.97%	-50.35%	-66.85%	99.08%	-	-
Horiz. %	33.97%	298.95%	107.46%	32.76%	65.99%	199.08%	100.00%	-
EY	6.44	0.73	2.04	6.67	3.32	1.10	2.19	19.67%
YoY %	782.19%	-64.22%	-69.42%	100.90%	201.82%	-49.77%	-	-
Horiz. %	294.06%	33.33%	93.15%	304.57%	151.60%	50.23%	100.00%	-
DY	0.00	2.08	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.74	0.64	0.84	1.01	1.20	1.52	2.35	-17.50%
YoY %	15.62%	-23.81%	-16.83%	-15.83%	-21.05%	-35.32%	-	-
Horiz. %	31.49%	27.23%	35.74%	42.98%	51.06%	64.68%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	23/08/19	29/08/18	25/08/17	29/08/16	02/09/15	26/08/14	-
Price	3.73	2.05	3.01	3.59	3.66	3.80	6.00	-
P/RPS	1.86	0.88	1.02	0.88	0.81	1.20	2.19	-2.68%
YoY %	111.36%	-13.73%	15.91%	8.64%	-32.50%	-45.21%	-	-
Horiz. %	84.93%	40.18%	46.58%	40.18%	36.99%	54.79%	100.00%	-
P/EPS	19.44	116.75	46.95	15.11	27.60	74.22	39.53	-11.14%
YoY %	-83.35%	148.67%	210.72%	-45.25%	-62.81%	87.76%	-	-
Horiz. %	49.18%	295.35%	118.77%	38.22%	69.82%	187.76%	100.00%	-
EY	5.14	0.86	2.13	6.62	3.62	1.35	2.53	12.52%
YoY %	497.67%	-59.62%	-67.82%	82.87%	168.15%	-46.64%	-	-
Horiz. %	203.16%	33.99%	84.19%	261.66%	143.08%	53.36%	100.00%	-
DY	0.00	2.44	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.92	0.54	0.80	1.02	1.10	1.24	2.03	-12.34%
YoY %	70.37%	-32.50%	-21.57%	-7.27%	-11.29%	-38.92%	-	-
Horiz. %	45.32%	26.60%	39.41%	50.25%	54.19%	61.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos