[SOP] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.82%
YoY- -63.68%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 87,971 46,478 41,824 40,435 21,388 11,470 6,545 54.16%
PBT 26,242 10,257 7,005 11,086 24,062 1,760 -715 -
Tax -4,812 -2,493 -2,967 -3,140 -2,187 -939 715 -
NP 21,430 7,764 4,038 7,946 21,875 821 0 -
-
NP to SH 19,230 8,128 4,038 7,946 21,875 821 -1,026 -
-
Tax Rate 18.34% 24.31% 42.36% 28.32% 9.09% 53.35% - -
Total Cost 66,541 38,714 37,786 32,489 -487 10,649 6,545 47.15%
-
Net Worth 377,477 323,127 233,728 211,703 194,634 161,336 155,799 15.88%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 3,558 - - - - - -
Div Payout % - 43.78% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 377,477 323,127 233,728 211,703 194,634 161,336 155,799 15.88%
NOSH 142,444 142,346 95,011 94,934 94,943 95,465 94,999 6.98%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 24.36% 16.70% 9.65% 19.65% 102.28% 7.16% 0.00% -
ROE 5.09% 2.52% 1.73% 3.75% 11.24% 0.51% -0.66% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 61.76 32.65 44.02 42.59 22.53 12.01 6.89 44.10%
EPS 13.50 5.71 4.25 8.37 23.04 0.86 -1.08 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.27 2.46 2.23 2.05 1.69 1.64 8.32%
Adjusted Per Share Value based on latest NOSH - 94,934
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.85 5.20 4.68 4.53 2.39 1.28 0.73 54.26%
EPS 2.15 0.91 0.45 0.89 2.45 0.09 -0.11 -
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4225 0.3617 0.2616 0.237 0.2178 0.1806 0.1744 15.88%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 3.78 1.89 2.06 2.31 1.95 0.00 0.00 -
P/RPS 6.12 5.79 4.68 5.42 8.66 0.00 0.00 -
P/EPS 28.00 33.10 48.47 27.60 8.46 0.00 0.00 -
EY 3.57 3.02 2.06 3.62 11.82 0.00 0.00 -
DY 0.00 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.83 0.84 1.04 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 20/11/06 26/08/05 26/07/04 27/08/03 28/08/02 14/09/01 -
Price 3.80 2.50 2.03 2.30 1.93 0.00 0.00 -
P/RPS 6.15 7.66 4.61 5.40 8.57 0.00 0.00 -
P/EPS 28.15 43.78 47.76 27.48 8.38 0.00 0.00 -
EY 3.55 2.28 2.09 3.64 11.94 0.00 0.00 -
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.10 0.83 1.03 0.94 0.00 0.00 -

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