[SOP] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.21%
YoY- 63.7%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,178,469 1,360,624 863,734 491,450 383,778 313,568 212,590 32.99%
PBT 50,523 59,675 12,373 52,528 22,138 64,631 69,510 -5.17%
Tax -11,605 -14,988 -2,413 -12,621 -3,545 -17,617 -17,286 -6.41%
NP 38,918 44,687 9,960 39,907 18,593 47,014 52,224 -4.77%
-
NP to SH 33,965 44,073 9,131 36,503 22,299 43,322 48,743 -5.83%
-
Tax Rate 22.97% 25.12% 19.50% 24.03% 16.01% 27.26% 24.87% -
Total Cost 1,139,551 1,315,937 853,774 451,543 365,185 266,554 160,366 38.61%
-
Net Worth 1,527,563 1,392,706 1,321,361 1,240,222 1,353,557 1,211,106 972,522 7.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 21,704 - -
Div Payout % - - - - - 50.10% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,527,563 1,392,706 1,321,361 1,240,222 1,353,557 1,211,106 972,522 7.80%
NOSH 570,111 440,730 438,990 439,795 433,832 434,088 430,319 4.79%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.30% 3.28% 1.15% 8.12% 4.84% 14.99% 24.57% -
ROE 2.22% 3.16% 0.69% 2.94% 1.65% 3.58% 5.01% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 253.81 308.72 196.75 111.75 88.46 72.24 49.40 31.32%
EPS 7.32 10.00 2.08 8.30 5.14 9.98 10.43 -5.72%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.29 3.16 3.01 2.82 3.12 2.79 2.26 6.45%
Adjusted Per Share Value based on latest NOSH - 439,795
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 132.02 152.43 96.76 55.06 42.99 35.13 23.82 32.99%
EPS 3.81 4.94 1.02 4.09 2.50 4.85 5.46 -5.81%
DPS 0.00 0.00 0.00 0.00 0.00 2.43 0.00 -
NAPS 1.7113 1.5602 1.4803 1.3894 1.5164 1.3568 1.0895 7.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.68 4.38 5.16 6.51 5.76 5.59 3.87 -
P/RPS 1.45 1.42 2.62 5.83 6.51 7.74 7.83 -24.48%
P/EPS 50.31 43.80 248.08 78.43 112.06 56.01 34.17 6.65%
EY 1.99 2.28 0.40 1.27 0.89 1.79 2.93 -6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.89 0.00 -
P/NAPS 1.12 1.39 1.71 2.31 1.85 2.00 1.71 -6.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 25/02/14 - 24/02/12 25/02/11 -
Price 3.72 4.30 5.55 6.04 0.00 6.25 3.68 -
P/RPS 1.47 1.39 2.82 5.41 0.00 8.65 7.45 -23.68%
P/EPS 50.85 43.00 266.83 72.77 0.00 62.63 32.49 7.74%
EY 1.97 2.33 0.37 1.37 0.00 1.60 3.08 -7.17%
DY 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
P/NAPS 1.13 1.36 1.84 2.14 0.00 2.24 1.63 -5.91%

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