[SOP] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 112.95%
YoY- 215.94%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 131,567 114,355 73,626 45,773 23,972 30,317 50,413 -1.01%
PBT 22,741 32,232 44,099 11,829 3,151 8,816 22,868 0.00%
Tax -9,766 -10,231 -7,969 -4,970 -980 -2,757 -1,520 -1.95%
NP 12,975 22,001 36,130 6,859 2,171 6,059 21,348 0.53%
-
NP to SH 12,975 22,001 36,130 6,859 2,171 6,059 21,348 0.53%
-
Tax Rate 42.94% 31.74% 18.07% 42.02% 31.10% 31.27% 6.65% -
Total Cost 118,592 92,354 37,496 38,914 21,801 24,258 29,065 -1.48%
-
Net Worth 189,967 214,597 202,305 164,350 159,269 16,213,997 155,741 -0.21%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 4,749 4,747 - - - - - -100.00%
Div Payout % 36.60% 21.58% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 189,967 214,597 202,305 164,350 159,269 16,213,997 155,741 -0.21%
NOSH 94,983 94,954 94,978 95,000 94,803 94,968 94,964 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 9.86% 19.24% 49.07% 14.98% 9.06% 19.99% 42.35% -
ROE 6.83% 10.25% 17.86% 4.17% 1.36% 0.04% 13.71% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 138.52 120.43 77.52 48.18 25.29 31.92 53.09 -1.01%
EPS 13.66 23.17 38.04 7.22 2.29 6.38 22.48 0.53%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.00 2.26 2.13 1.73 1.68 170.73 1.64 -0.21%
Adjusted Per Share Value based on latest NOSH - 95,013
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 14.73 12.80 8.24 5.12 2.68 3.39 5.64 -1.01%
EPS 1.45 2.46 4.04 0.77 0.24 0.68 2.39 0.53%
DPS 0.53 0.53 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2126 0.2402 0.2264 0.184 0.1783 18.1477 0.1743 -0.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 2.19 2.22 1.92 0.00 0.00 0.00 0.00 -
P/RPS 1.58 1.84 2.48 0.00 0.00 0.00 0.00 -100.00%
P/EPS 16.03 9.58 5.05 0.00 0.00 0.00 0.00 -100.00%
EY 6.24 10.44 19.81 0.00 0.00 0.00 0.00 -100.00%
DY 2.28 2.25 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.10 0.98 0.90 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 14/12/05 24/12/04 27/11/03 27/11/02 27/11/01 16/11/00 27/11/99 -
Price 1.52 2.20 2.00 0.00 0.00 0.00 0.00 -
P/RPS 1.10 1.83 2.58 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.13 9.50 5.26 0.00 0.00 0.00 0.00 -100.00%
EY 8.99 10.53 19.02 0.00 0.00 0.00 0.00 -100.00%
DY 3.29 2.27 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.97 0.94 0.00 0.00 0.00 0.00 -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
Post a Comment