[SOP] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -60.71%
YoY- -85.87%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,394,106 820,395 866,758 983,281 1,363,040 1,178,469 1,360,624 0.40%
PBT 279,003 45,578 72,607 19,602 82,409 50,523 59,675 29.28%
Tax -62,558 -19,635 -21,646 -13,265 -28,965 -11,605 -14,988 26.86%
NP 216,445 25,943 50,961 6,337 53,444 38,918 44,687 30.04%
-
NP to SH 208,346 18,820 48,880 6,967 49,295 33,965 44,073 29.51%
-
Tax Rate 22.42% 43.08% 29.81% 67.67% 35.15% 22.97% 25.12% -
Total Cost 1,177,661 794,452 815,797 976,944 1,309,596 1,139,551 1,315,937 -1.83%
-
Net Worth 2,801,299 2,375,705 2,203,573 2,140,778 2,093,896 1,527,563 1,392,706 12.34%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,801,299 2,375,705 2,203,573 2,140,778 2,093,896 1,527,563 1,392,706 12.34%
NOSH 571,693 571,121 570,876 570,874 570,543 570,111 440,730 4.42%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 15.53% 3.16% 5.88% 0.64% 3.92% 3.30% 3.28% -
ROE 7.44% 0.79% 2.22% 0.33% 2.35% 2.22% 3.16% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 243.86 143.66 151.83 172.24 238.90 253.81 308.72 -3.85%
EPS 36.44 3.30 8.56 1.22 8.64 7.32 10.00 24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.90 4.16 3.86 3.75 3.67 3.29 3.16 7.57%
Adjusted Per Share Value based on latest NOSH - 570,874
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 156.24 91.94 97.14 110.20 152.76 132.07 152.49 0.40%
EPS 23.35 2.11 5.48 0.78 5.52 3.81 4.94 29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1394 2.6625 2.4696 2.3992 2.3466 1.7119 1.5608 12.34%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.49 4.00 4.10 2.10 3.90 3.68 4.38 -
P/RPS 1.43 2.78 2.70 1.22 1.63 1.45 1.42 0.11%
P/EPS 9.58 121.38 47.88 172.07 45.14 50.31 43.80 -22.36%
EY 10.44 0.82 2.09 0.58 2.22 1.99 2.28 28.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.96 1.06 0.56 1.06 1.12 1.39 -10.58%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 28/02/20 28/02/19 28/02/18 27/02/17 26/02/16 -
Price 5.37 4.14 3.26 2.54 3.72 3.72 4.30 -
P/RPS 2.20 2.88 2.15 1.47 1.56 1.47 1.39 7.94%
P/EPS 14.74 125.63 38.07 208.13 43.06 50.85 43.00 -16.32%
EY 6.79 0.80 2.63 0.48 2.32 1.97 2.33 19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.00 0.84 0.68 1.01 1.13 1.36 -3.47%

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