[SOP] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 126.91%
YoY- 418.16%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 194,255 174,963 139,852 80,371 48,175 33,728 50,079 25.33%
PBT 33,633 39,145 43,535 44,135 10,619 1,130 17,515 11.48%
Tax -7,041 -12,238 -12,461 -6,491 -3,354 517 -4,130 9.29%
NP 26,592 26,907 31,074 37,644 7,265 1,647 13,385 12.11%
-
NP to SH 27,626 26,907 31,074 37,644 7,265 -1,098 13,385 12.83%
-
Tax Rate 20.93% 31.26% 28.62% 14.71% 31.58% -45.75% 23.58% -
Total Cost 167,663 148,056 108,778 42,727 40,910 32,081 36,694 28.80%
-
Net Worth 323,127 233,728 211,703 194,634 161,336 155,799 16,038,677 -47.82%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,558 4,747 - - 2,831 4,743 - -
Div Payout % 12.88% 17.64% - - 38.97% 0.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 323,127 233,728 211,703 194,634 161,336 155,799 16,038,677 -47.82%
NOSH 142,346 95,011 94,934 94,943 95,465 94,999 94,931 6.98%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.69% 15.38% 22.22% 46.84% 15.08% 4.88% 26.73% -
ROE 8.55% 11.51% 14.68% 19.34% 4.50% -0.70% 0.08% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 136.47 184.15 147.31 84.65 50.46 35.50 52.75 17.15%
EPS 19.41 28.32 32.73 39.65 7.61 -1.16 14.10 5.46%
DPS 2.50 5.00 0.00 0.00 3.00 5.00 0.00 -
NAPS 2.27 2.46 2.23 2.05 1.69 1.64 168.95 -51.22%
Adjusted Per Share Value based on latest NOSH - 94,943
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.74 19.58 15.65 9.00 5.39 3.78 5.61 25.31%
EPS 3.09 3.01 3.48 4.21 0.81 -0.12 1.50 12.79%
DPS 0.40 0.53 0.00 0.00 0.32 0.53 0.00 -
NAPS 0.3617 0.2616 0.237 0.2178 0.1806 0.1744 17.9515 -47.82%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.89 2.06 2.31 1.95 0.00 0.00 0.00 -
P/RPS 1.38 1.12 1.57 2.30 0.00 0.00 0.00 -
P/EPS 9.74 7.27 7.06 4.92 0.00 0.00 0.00 -
EY 10.27 13.75 14.17 20.33 0.00 0.00 0.00 -
DY 1.32 2.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 1.04 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 20/11/06 26/08/05 26/07/04 27/08/03 28/08/02 14/09/01 15/08/00 -
Price 2.50 2.03 2.30 1.93 0.00 0.00 0.00 -
P/RPS 1.83 1.10 1.56 2.28 0.00 0.00 0.00 -
P/EPS 12.88 7.17 7.03 4.87 0.00 0.00 0.00 -
EY 7.76 13.95 14.23 20.54 0.00 0.00 0.00 -
DY 1.00 2.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.83 1.03 0.94 0.00 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