[SOP] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -26.97%
YoY- -5.85%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 68,898 53,396 53,599 31,305 20,455 12,703 9,957 38.02%
PBT 12,548 9,134 15,171 9,093 6,885 1,106 -117 -
Tax 698 2,704 -3,310 -2,178 460 -1,106 117 34.65%
NP 13,246 11,838 11,861 6,915 7,345 0 0 -
-
NP to SH 12,977 11,838 11,861 6,915 7,345 -151 -721 -
-
Tax Rate -5.56% -29.60% 21.82% 23.95% -6.68% 100.00% - -
Total Cost 55,652 41,558 41,738 24,390 13,110 12,703 9,957 33.19%
-
Net Worth 347,572 189,851 226,014 204,486 95,017 156,662 157,993 14.03%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 4,743 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 347,572 189,851 226,014 204,486 95,017 156,662 157,993 14.03%
NOSH 142,447 94,925 94,963 98,785 95,017 94,375 94,868 7.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.23% 22.17% 22.13% 22.09% 35.91% 0.00% 0.00% -
ROE 3.73% 6.24% 5.25% 3.38% 7.73% -0.10% -0.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.37 56.25 56.44 31.69 21.53 13.46 10.50 28.97%
EPS 9.11 12.47 12.49 7.00 7.73 0.16 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.44 2.00 2.38 2.07 1.00 1.66 1.6654 6.56%
Adjusted Per Share Value based on latest NOSH - 98,785
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.71 5.98 6.00 3.50 2.29 1.42 1.11 38.10%
EPS 1.45 1.32 1.33 0.77 0.82 -0.02 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.389 0.2125 0.253 0.2289 0.1063 0.1753 0.1768 14.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 2.98 1.56 2.23 2.03 0.00 0.00 0.00 -
P/RPS 6.16 2.77 3.95 6.41 0.00 0.00 0.00 -
P/EPS 32.71 12.51 17.85 29.00 0.00 0.00 0.00 -
EY 3.06 7.99 5.60 3.45 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.78 0.94 0.98 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 26/04/05 24/05/04 26/02/03 23/04/02 28/02/01 -
Price 3.76 1.87 2.04 2.31 1.90 0.00 0.00 -
P/RPS 7.77 3.32 3.61 7.29 8.83 0.00 0.00 -
P/EPS 41.27 15.00 16.33 33.00 24.58 0.00 0.00 -
EY 2.42 6.67 6.12 3.03 4.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.94 0.86 1.12 1.90 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