[SOP] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 40.39%
YoY- -73.01%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,737,368 1,144,144 1,332,265 1,679,267 2,333,876 1,989,306 1,395,455 3.71%
PBT 259,653 147,823 11,303 56,737 196,054 76,249 32,573 41.29%
Tax -65,125 -32,486 -2,788 -15,627 -50,629 -17,336 -8,959 39.13%
NP 194,528 115,337 8,515 41,110 145,425 58,913 23,614 42.06%
-
NP to SH 177,377 109,545 10,024 36,602 135,595 58,592 22,523 41.00%
-
Tax Rate 25.08% 21.98% 24.67% 27.54% 25.82% 22.74% 27.50% -
Total Cost 1,542,840 1,028,807 1,323,750 1,638,157 2,188,451 1,930,393 1,371,841 1.97%
-
Net Worth 2,561,099 2,312,197 2,152,195 2,146,486 2,008,814 1,467,009 1,350,500 11.24%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 28,543 - - - - -
Div Payout % - - 284.75% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,561,099 2,312,197 2,152,195 2,146,486 2,008,814 1,467,009 1,350,500 11.24%
NOSH 571,673 570,913 570,874 570,874 570,686 441,870 439,902 4.45%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.20% 10.08% 0.64% 2.45% 6.23% 2.96% 1.69% -
ROE 6.93% 4.74% 0.47% 1.71% 6.75% 3.99% 1.67% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 303.91 200.41 233.37 294.16 408.96 450.20 317.22 -0.71%
EPS 31.04 19.19 1.76 6.41 23.76 13.26 5.12 34.99%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 4.05 3.77 3.76 3.52 3.32 3.07 6.49%
Adjusted Per Share Value based on latest NOSH - 570,874
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 194.71 128.22 149.31 188.20 261.56 222.94 156.39 3.71%
EPS 19.88 12.28 1.12 4.10 15.20 6.57 2.52 41.04%
DPS 0.00 0.00 3.20 0.00 0.00 0.00 0.00 -
NAPS 2.8702 2.5913 2.412 2.4056 2.2513 1.6441 1.5135 11.24%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.45 2.98 2.40 3.15 3.56 4.00 4.66 -
P/RPS 1.14 1.49 1.03 1.07 0.87 0.89 1.47 -4.14%
P/EPS 11.12 15.53 136.68 49.13 14.98 30.17 91.02 -29.53%
EY 8.99 6.44 0.73 2.04 6.67 3.32 1.10 41.88%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.64 0.84 1.01 1.20 1.52 -10.70%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 23/08/19 29/08/18 25/08/17 29/08/16 02/09/15 -
Price 3.76 3.73 2.05 3.01 3.59 3.66 3.80 -
P/RPS 1.24 1.86 0.88 1.02 0.88 0.81 1.20 0.54%
P/EPS 12.12 19.44 116.75 46.95 15.11 27.60 74.22 -26.04%
EY 8.25 5.14 0.86 2.13 6.62 3.62 1.35 35.17%
DY 0.00 0.00 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.54 0.80 1.02 1.10 1.24 -6.27%

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