[SOP] YoY 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- 343.24%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 50,600 40,397 34,589 20,879 10,577 10,376 13,964 -1.35%
PBT 9,901 11,134 13,344 6,495 4,178 2,274 5,779 -0.57%
Tax -4,968 -3,823 -3,875 -2,856 17 -627 -520 -2.37%
NP 4,933 7,311 9,469 3,639 4,195 1,647 5,259 0.06%
-
NP to SH 4,933 7,311 9,469 3,639 4,195 1,647 5,259 0.06%
-
Tax Rate 50.18% 34.34% 29.04% 43.97% -0.41% 27.57% 9.00% -
Total Cost 45,667 33,086 25,120 17,240 6,382 8,729 8,705 -1.74%
-
Net Worth 189,875 214,582 202,296 164,372 159,447 16,253,890 155,681 -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 - 4,747 - - - - - -
Div Payout % - 64.94% - - - - - -
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 189,875 214,582 202,296 164,372 159,447 16,253,890 155,681 -0.21%
NOSH 94,937 94,948 94,974 95,013 94,909 95,202 94,927 -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 9.75% 18.10% 27.38% 17.43% 39.66% 15.87% 37.66% -
ROE 2.60% 3.41% 4.68% 2.21% 2.63% 0.01% 3.38% -
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 53.30 42.55 36.42 21.97 11.14 10.90 14.71 -1.35%
EPS 5.52 7.70 9.97 3.83 4.42 1.73 5.54 0.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
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 5.66 4.52 3.87 2.34 1.18 1.16 1.56 -1.36%
EPS 0.55 0.82 1.06 0.41 0.47 0.18 0.59 0.07%
DPS 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2402 0.2264 0.184 0.1785 18.1923 0.1742 -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 4.11 5.22 5.27 0.00 0.00 0.00 0.00 -100.00%
P/EPS 42.15 28.83 19.26 0.00 0.00 0.00 0.00 -100.00%
EY 2.37 3.47 5.19 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 2.25 0.00 0.00 0.00 0.00 0.00 -
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 2.85 5.17 5.49 0.00 0.00 0.00 0.00 -100.00%
P/EPS 29.25 28.57 20.06 0.00 0.00 0.00 0.00 -100.00%
EY 3.42 3.50 4.99 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 2.27 0.00 0.00 0.00 0.00 0.00 -
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