[SOP] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.38%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 588,802 644,729 280,069 194,255 174,963 139,852 80,371 39.31%
PBT 132,675 241,170 64,511 33,633 39,145 43,535 44,135 20.11%
Tax -31,112 -60,378 -8,358 -7,041 -12,238 -12,461 -6,491 29.81%
NP 101,563 180,792 56,153 26,592 26,907 31,074 37,644 17.97%
-
NP to SH 94,224 167,176 53,431 27,626 26,907 31,074 37,644 16.50%
-
Tax Rate 23.45% 25.04% 12.96% 20.93% 31.26% 28.62% 14.71% -
Total Cost 487,239 463,937 223,916 167,663 148,056 108,778 42,727 49.97%
-
Net Worth 683,543 625,080 377,477 323,127 233,728 211,703 194,634 23.26%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 33,619 6,819 - 3,558 4,747 - - -
Div Payout % 35.68% 4.08% - 12.88% 17.64% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 683,543 625,080 377,477 323,127 233,728 211,703 194,634 23.26%
NOSH 381,868 188,277 142,444 142,346 95,011 94,934 94,943 26.08%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.25% 28.04% 20.05% 13.69% 15.38% 22.22% 46.84% -
ROE 13.78% 26.74% 14.15% 8.55% 11.51% 14.68% 19.34% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 154.19 342.44 196.62 136.47 184.15 147.31 84.65 10.50%
EPS 24.67 88.79 37.51 19.41 28.32 32.73 39.65 -7.59%
DPS 8.80 3.62 0.00 2.50 5.00 0.00 0.00 -
NAPS 1.79 3.32 2.65 2.27 2.46 2.23 2.05 -2.23%
Adjusted Per Share Value based on latest NOSH - 142,346
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 65.90 72.16 31.35 21.74 19.58 15.65 9.00 39.30%
EPS 10.55 18.71 5.98 3.09 3.01 3.48 4.21 16.52%
DPS 3.76 0.76 0.00 0.40 0.53 0.00 0.00 -
NAPS 0.7651 0.6996 0.4225 0.3617 0.2616 0.237 0.2178 23.27%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.30 3.12 3.78 1.89 2.06 2.31 1.95 -
P/RPS 1.49 0.91 1.92 1.38 1.12 1.57 2.30 -6.97%
P/EPS 9.32 3.51 10.08 9.74 7.27 7.06 4.92 11.22%
EY 10.73 28.46 9.92 10.27 13.75 14.17 20.33 -10.09%
DY 3.83 1.16 0.00 1.32 2.43 0.00 0.00 -
P/NAPS 1.28 0.94 1.43 0.83 0.84 1.04 0.95 5.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 13/08/08 16/08/07 20/11/06 26/08/05 26/07/04 27/08/03 -
Price 2.80 5.35 3.80 2.50 2.03 2.30 1.93 -
P/RPS 1.82 1.56 1.93 1.83 1.10 1.56 2.28 -3.68%
P/EPS 11.35 6.03 10.13 12.88 7.17 7.03 4.87 15.13%
EY 8.81 16.60 9.87 7.76 13.95 14.23 20.54 -13.14%
DY 3.14 0.68 0.00 1.00 2.46 0.00 0.00 -
P/NAPS 1.56 1.61 1.43 1.10 0.83 1.03 0.94 8.80%

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