[SOP] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
04-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.59%
YoY- 287.97%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 145,104 101,589 165,965 60,875 43,781 39,143 33,523 27.64%
PBT 35,287 9,360 63,297 13,778 4,341 5,835 10,012 23.35%
Tax -10,715 -2,752 -16,237 -2,716 -2,284 -2,138 -3,268 21.87%
NP 24,572 6,608 47,060 11,062 2,057 3,697 6,744 24.03%
-
NP to SH 23,677 6,622 43,560 10,580 2,727 3,697 6,744 23.27%
-
Tax Rate 30.37% 29.40% 25.65% 19.71% 52.61% 36.64% 32.64% -
Total Cost 120,532 94,981 118,905 49,813 41,724 35,446 26,779 28.47%
-
Net Worth 853,573 666,027 509,940 357,413 331,237 229,993 203,269 27.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 8,803 6,819 - - - - -
Div Payout % - 132.95% 15.66% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 853,573 666,027 509,940 357,413 331,237 229,993 203,269 27.00%
NOSH 428,931 382,774 153,596 142,395 142,774 95,038 94,985 28.55%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.93% 6.50% 28.36% 18.17% 4.70% 9.44% 20.12% -
ROE 2.77% 0.99% 8.54% 2.96% 0.82% 1.61% 3.32% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 33.83 26.54 108.05 42.75 30.66 41.19 35.29 -0.70%
EPS 5.52 1.73 28.36 7.43 1.91 3.89 7.10 -4.10%
DPS 0.00 2.30 4.44 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.74 3.32 2.51 2.32 2.42 2.14 -1.20%
Adjusted Per Share Value based on latest NOSH - 142,395
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 16.24 11.37 18.58 6.81 4.90 4.38 3.75 27.65%
EPS 2.65 0.74 4.88 1.18 0.31 0.41 0.75 23.40%
DPS 0.00 0.99 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.9554 0.7455 0.5708 0.40 0.3707 0.2574 0.2275 27.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.98 2.01 2.85 3.68 1.77 2.06 2.79 -
P/RPS 8.81 7.57 2.64 8.61 5.77 5.00 7.91 1.81%
P/EPS 53.99 116.18 10.05 49.53 92.67 52.96 39.30 5.43%
EY 1.85 0.86 9.95 2.02 1.08 1.89 2.54 -5.14%
DY 0.00 1.14 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.16 0.86 1.47 0.76 0.85 1.30 2.41%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 21/05/09 28/05/08 04/05/07 30/05/06 28/04/05 24/05/04 -
Price 2.41 2.38 3.03 3.58 1.92 2.03 2.31 -
P/RPS 7.12 8.97 2.80 8.37 6.26 4.93 6.55 1.39%
P/EPS 43.66 137.57 10.68 48.18 100.52 52.19 32.54 5.01%
EY 2.29 0.73 9.36 2.08 0.99 1.92 3.07 -4.76%
DY 0.00 0.97 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.37 0.91 1.43 0.83 0.84 1.08 1.91%

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