[SOP] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -28.47%
YoY- -37.99%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 420,780 326,055 213,000 140,907 207,903 122,861 62,325 37.43%
PBT 61,118 103,433 73,159 33,999 62,994 47,708 11,943 31.24%
Tax -13,920 -21,514 -18,526 -6,936 -18,544 -9,605 -1,528 44.46%
NP 47,198 81,919 54,633 27,063 44,450 38,103 10,415 28.61%
-
NP to SH 47,351 81,911 49,405 24,856 40,086 35,766 10,415 28.68%
-
Tax Rate 22.78% 20.80% 25.32% 20.40% 29.44% 20.13% 12.79% -
Total Cost 373,582 244,136 158,367 113,844 163,453 84,758 51,910 38.90%
-
Net Worth 1,480,321 1,166,950 927,857 708,530 704,946 407,895 327,647 28.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 11,489 25,027 - - -
Div Payout % - - - 46.22% 62.43% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,480,321 1,166,950 927,857 708,530 704,946 407,895 327,647 28.54%
NOSH 482,189 433,810 429,563 382,989 417,128 143,121 139,424 22.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.22% 25.12% 25.65% 19.21% 21.38% 31.01% 16.71% -
ROE 3.20% 7.02% 5.32% 3.51% 5.69% 8.77% 3.18% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 87.26 75.16 49.59 36.79 49.84 85.84 44.70 11.78%
EPS 9.82 17.24 11.46 6.49 9.61 24.99 7.47 4.65%
DPS 0.00 0.00 0.00 3.00 6.00 0.00 0.00 -
NAPS 3.07 2.69 2.16 1.85 1.69 2.85 2.35 4.55%
Adjusted Per Share Value based on latest NOSH - 382,989
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.14 36.53 23.86 15.79 23.29 13.76 6.98 37.44%
EPS 5.30 9.18 5.53 2.78 4.49 4.01 1.17 28.60%
DPS 0.00 0.00 0.00 1.29 2.80 0.00 0.00 -
NAPS 1.6584 1.3073 1.0395 0.7938 0.7897 0.457 0.3671 28.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 6.55 4.00 2.81 2.77 2.66 4.02 2.10 -
P/RPS 7.51 5.32 5.67 7.53 5.34 4.68 4.70 8.11%
P/EPS 66.70 21.18 24.43 42.68 27.68 16.09 28.11 15.47%
EY 1.50 4.72 4.09 2.34 3.61 6.22 3.56 -13.40%
DY 0.00 0.00 0.00 1.08 2.26 0.00 0.00 -
P/NAPS 2.13 1.49 1.30 1.50 1.57 1.41 0.89 15.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 01/03/13 29/11/11 24/11/10 26/11/09 28/11/08 28/11/07 20/11/06 -
Price 5.10 4.75 3.23 2.56 2.06 5.60 2.50 -
P/RPS 5.84 6.32 6.51 6.96 4.13 6.52 5.59 0.73%
P/EPS 51.93 25.16 28.08 39.45 21.44 22.41 33.47 7.58%
EY 1.93 3.98 3.56 2.54 4.67 4.46 2.99 -7.02%
DY 0.00 0.00 0.00 1.17 2.91 0.00 0.00 -
P/NAPS 1.66 1.77 1.50 1.38 1.22 1.96 1.06 7.75%

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