[SOP] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 140.28%
YoY- 382.67%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 983,281 1,363,040 1,178,469 1,360,624 863,734 491,450 383,778 16.96%
PBT 19,602 82,409 50,523 59,675 12,373 52,528 22,138 -2.00%
Tax -13,265 -28,965 -11,605 -14,988 -2,413 -12,621 -3,545 24.58%
NP 6,337 53,444 38,918 44,687 9,960 39,907 18,593 -16.41%
-
NP to SH 6,967 49,295 33,965 44,073 9,131 36,503 22,299 -17.61%
-
Tax Rate 67.67% 35.15% 22.97% 25.12% 19.50% 24.03% 16.01% -
Total Cost 976,944 1,309,596 1,139,551 1,315,937 853,774 451,543 365,185 17.81%
-
Net Worth 2,140,778 2,093,896 1,527,563 1,392,706 1,321,361 1,240,222 1,353,557 7.93%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,140,778 2,093,896 1,527,563 1,392,706 1,321,361 1,240,222 1,353,557 7.93%
NOSH 570,874 570,543 570,111 440,730 438,990 439,795 433,832 4.67%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.64% 3.92% 3.30% 3.28% 1.15% 8.12% 4.84% -
ROE 0.33% 2.35% 2.22% 3.16% 0.69% 2.94% 1.65% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 172.24 238.90 253.81 308.72 196.75 111.75 88.46 11.74%
EPS 1.22 8.64 7.32 10.00 2.08 8.30 5.14 -21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.75 3.67 3.29 3.16 3.01 2.82 3.12 3.11%
Adjusted Per Share Value based on latest NOSH - 440,730
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 110.20 152.76 132.07 152.49 96.80 55.08 43.01 16.96%
EPS 0.78 5.52 3.81 4.94 1.02 4.09 2.50 -17.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3992 2.3466 1.7119 1.5608 1.4809 1.3899 1.5169 7.93%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.10 3.90 3.68 4.38 5.16 6.51 5.76 -
P/RPS 1.22 1.63 1.45 1.42 2.62 5.83 6.51 -24.34%
P/EPS 172.07 45.14 50.31 43.80 248.08 78.43 112.06 7.40%
EY 0.58 2.22 1.99 2.28 0.40 1.27 0.89 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.06 1.12 1.39 1.71 2.31 1.85 -18.05%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 26/02/16 27/02/15 25/02/14 - -
Price 2.54 3.72 3.72 4.30 5.55 6.04 0.00 -
P/RPS 1.47 1.56 1.47 1.39 2.82 5.41 0.00 -
P/EPS 208.13 43.06 50.85 43.00 266.83 72.77 0.00 -
EY 0.48 2.32 1.97 2.33 0.37 1.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.01 1.13 1.36 1.84 2.14 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