[SOP] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 53.85%
YoY- 992.83%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,382,365 2,834,042 1,737,368 1,144,144 1,332,265 1,679,267 2,333,876 0.34%
PBT 134,269 477,910 259,653 147,823 11,303 56,737 196,054 -6.11%
Tax -37,001 -109,019 -65,125 -32,486 -2,788 -15,627 -50,629 -5.08%
NP 97,268 368,891 194,528 115,337 8,515 41,110 145,425 -6.48%
-
NP to SH 92,288 349,451 177,377 109,545 10,024 36,602 135,595 -6.20%
-
Tax Rate 27.56% 22.81% 25.08% 21.98% 24.67% 27.54% 25.82% -
Total Cost 2,285,097 2,465,151 1,542,840 1,028,807 1,323,750 1,638,157 2,188,451 0.72%
-
Net Worth 3,338,542 3,207,155 2,561,099 2,312,197 2,152,195 2,146,486 2,008,814 8.83%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 35,340 - - 28,543 - - -
Div Payout % - 10.11% - - 284.75% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 3,338,542 3,207,155 2,561,099 2,312,197 2,152,195 2,146,486 2,008,814 8.83%
NOSH 891,037 584,512 571,673 570,913 570,874 570,874 570,686 7.70%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.08% 13.02% 11.20% 10.08% 0.64% 2.45% 6.23% -
ROE 2.76% 10.90% 6.93% 4.74% 0.47% 1.71% 6.75% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 267.60 320.77 303.91 200.41 233.37 294.16 408.96 -6.82%
EPS 10.37 40.01 31.04 19.19 1.76 6.41 23.76 -12.90%
DPS 0.00 4.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.75 3.63 4.48 4.05 3.77 3.76 3.52 1.06%
Adjusted Per Share Value based on latest NOSH - 570,913
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 266.99 317.61 194.71 128.22 149.31 188.20 261.56 0.34%
EPS 10.34 39.16 19.88 12.28 1.12 4.10 15.20 -6.21%
DPS 0.00 3.96 0.00 0.00 3.20 0.00 0.00 -
NAPS 3.7415 3.5943 2.8702 2.5913 2.412 2.4056 2.2513 8.83%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.45 4.01 3.45 2.98 2.40 3.15 3.56 -
P/RPS 0.92 1.25 1.14 1.49 1.03 1.07 0.87 0.93%
P/EPS 23.63 10.14 11.12 15.53 136.68 49.13 14.98 7.88%
EY 4.23 9.86 8.99 6.44 0.73 2.04 6.67 -7.30%
DY 0.00 1.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.65 1.10 0.77 0.74 0.64 0.84 1.01 -7.07%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 26/08/21 26/08/20 23/08/19 29/08/18 25/08/17 -
Price 2.53 2.75 3.76 3.73 2.05 3.01 3.59 -
P/RPS 0.95 0.86 1.24 1.86 0.88 1.02 0.88 1.28%
P/EPS 24.41 6.95 12.12 19.44 116.75 46.95 15.11 8.31%
EY 4.10 14.38 8.25 5.14 0.86 2.13 6.62 -7.67%
DY 0.00 1.45 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 0.67 0.76 0.84 0.92 0.54 0.80 1.02 -6.76%

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