[SOP] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9.32%
YoY- 45.13%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 820,395 866,758 983,281 1,363,040 1,178,469 1,360,624 863,734 -0.85%
PBT 45,578 72,607 19,602 82,409 50,523 59,675 12,373 24.24%
Tax -19,635 -21,646 -13,265 -28,965 -11,605 -14,988 -2,413 41.77%
NP 25,943 50,961 6,337 53,444 38,918 44,687 9,960 17.28%
-
NP to SH 18,820 48,880 6,967 49,295 33,965 44,073 9,131 12.79%
-
Tax Rate 43.08% 29.81% 67.67% 35.15% 22.97% 25.12% 19.50% -
Total Cost 794,452 815,797 976,944 1,309,596 1,139,551 1,315,937 853,774 -1.19%
-
Net Worth 2,375,705 2,203,573 2,140,778 2,093,896 1,527,563 1,392,706 1,321,361 10.26%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,375,705 2,203,573 2,140,778 2,093,896 1,527,563 1,392,706 1,321,361 10.26%
NOSH 571,121 570,876 570,874 570,543 570,111 440,730 438,990 4.47%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.16% 5.88% 0.64% 3.92% 3.30% 3.28% 1.15% -
ROE 0.79% 2.22% 0.33% 2.35% 2.22% 3.16% 0.69% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 143.66 151.83 172.24 238.90 253.81 308.72 196.75 -5.10%
EPS 3.30 8.56 1.22 8.64 7.32 10.00 2.08 7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.16 3.86 3.75 3.67 3.29 3.16 3.01 5.53%
Adjusted Per Share Value based on latest NOSH - 570,543
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 91.94 97.14 110.20 152.76 132.07 152.49 96.80 -0.85%
EPS 2.11 5.48 0.78 5.52 3.81 4.94 1.02 12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6625 2.4696 2.3992 2.3466 1.7119 1.5608 1.4809 10.26%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 4.00 4.10 2.10 3.90 3.68 4.38 5.16 -
P/RPS 2.78 2.70 1.22 1.63 1.45 1.42 2.62 0.99%
P/EPS 121.38 47.88 172.07 45.14 50.31 43.80 248.08 -11.22%
EY 0.82 2.09 0.58 2.22 1.99 2.28 0.40 12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 0.56 1.06 1.12 1.39 1.71 -9.16%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 28/02/19 28/02/18 27/02/17 26/02/16 27/02/15 -
Price 4.14 3.26 2.54 3.72 3.72 4.30 5.55 -
P/RPS 2.88 2.15 1.47 1.56 1.47 1.39 2.82 0.35%
P/EPS 125.63 38.07 208.13 43.06 50.85 43.00 266.83 -11.78%
EY 0.80 2.63 0.48 2.32 1.97 2.33 0.37 13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.84 0.68 1.01 1.13 1.36 1.84 -9.65%

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