[SOP] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 92.58%
YoY- 55.18%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,212,961 931,165 852,724 515,568 400,282 561,996 271,707 28.28%
PBT 92,908 191,797 298,145 152,625 87,934 192,814 87,728 0.95%
Tax -26,751 -46,788 -77,459 -40,567 -17,082 -52,252 -17,133 7.70%
NP 66,157 145,009 220,686 112,058 70,852 140,562 70,595 -1.07%
-
NP to SH 60,751 145,364 221,741 102,771 66,228 127,797 65,586 -1.26%
-
Tax Rate 28.79% 24.39% 25.98% 26.58% 19.43% 27.10% 19.53% -
Total Cost 1,146,804 786,156 632,038 403,510 329,430 421,434 201,112 33.62%
-
Net Worth 1,197,537 1,446,103 1,163,079 926,821 707,400 633,177 406,701 19.70%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 14,131 12,971 - 11,471 18,733 7,135 -
Div Payout % - 9.72% 5.85% - 17.32% 14.66% 10.88% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,197,537 1,446,103 1,163,079 926,821 707,400 633,177 406,701 19.70%
NOSH 437,057 471,043 432,371 429,084 382,378 374,661 142,702 20.48%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.45% 15.57% 25.88% 21.73% 17.70% 25.01% 25.98% -
ROE 5.07% 10.05% 19.06% 11.09% 9.36% 20.18% 16.13% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 277.53 197.68 197.22 120.16 104.68 150.00 190.40 6.47%
EPS 13.90 30.86 46.26 23.91 17.32 34.11 45.96 -18.05%
DPS 0.00 3.00 3.00 0.00 3.00 5.00 5.00 -
NAPS 2.74 3.07 2.69 2.16 1.85 1.69 2.85 -0.65%
Adjusted Per Share Value based on latest NOSH - 429,563
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 135.89 104.32 95.53 57.76 44.84 62.96 30.44 28.28%
EPS 6.81 16.28 24.84 11.51 7.42 14.32 7.35 -1.26%
DPS 0.00 1.58 1.45 0.00 1.29 2.10 0.80 -
NAPS 1.3416 1.62 1.303 1.0383 0.7925 0.7093 0.4556 19.70%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.62 6.55 4.00 2.81 2.77 2.66 4.02 -
P/RPS 2.03 3.31 2.03 2.34 2.65 1.77 2.11 -0.64%
P/EPS 40.43 21.22 7.80 11.73 15.99 7.80 8.75 29.02%
EY 2.47 4.71 12.82 8.52 6.25 12.82 11.43 -22.51%
DY 0.00 0.46 0.75 0.00 1.08 1.88 1.24 -
P/NAPS 2.05 2.13 1.49 1.30 1.50 1.57 1.41 6.43%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 01/03/13 29/11/11 24/11/10 26/11/09 28/11/08 28/11/07 -
Price 6.10 5.10 4.75 3.23 2.56 2.06 5.60 -
P/RPS 2.20 2.58 2.41 2.69 2.45 1.37 2.94 -4.71%
P/EPS 43.88 16.53 9.26 13.49 14.78 6.04 12.18 23.78%
EY 2.28 6.05 10.80 7.42 6.77 16.56 8.21 -19.21%
DY 0.00 0.59 0.63 0.00 1.17 2.43 0.89 -
P/NAPS 2.23 1.66 1.77 1.50 1.38 1.22 1.96 2.17%

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