[SOP] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
13-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 17.52%
YoY- 212.88%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 952,259 576,497 588,802 644,729 280,069 194,255 174,963 32.61%
PBT 337,381 160,190 132,675 241,170 64,511 33,633 39,145 43.16%
Tax -132,155 -40,017 -31,112 -60,378 -8,358 -7,041 -12,238 48.64%
NP 205,226 120,173 101,563 180,792 56,153 26,592 26,907 40.27%
-
NP to SH 237,978 111,863 94,224 167,176 53,431 27,626 26,907 43.78%
-
Tax Rate 39.17% 24.98% 23.45% 25.04% 12.96% 20.93% 31.26% -
Total Cost 747,033 456,324 487,239 463,937 223,916 167,663 148,056 30.94%
-
Net Worth 1,100,001 883,805 683,543 625,080 377,477 323,127 233,728 29.43%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,992 12,870 33,619 6,819 - 3,558 4,747 18.26%
Div Payout % 5.46% 11.51% 35.68% 4.08% - 12.88% 17.64% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,100,001 883,805 683,543 625,080 377,477 323,127 233,728 29.43%
NOSH 433,071 429,031 381,868 188,277 142,444 142,346 95,011 28.75%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.55% 20.85% 17.25% 28.04% 20.05% 13.69% 15.38% -
ROE 21.63% 12.66% 13.78% 26.74% 14.15% 8.55% 11.51% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 219.88 134.37 154.19 342.44 196.62 136.47 184.15 2.99%
EPS 54.95 26.07 24.67 88.79 37.51 19.41 28.32 11.67%
DPS 3.00 3.00 8.80 3.62 0.00 2.50 5.00 -8.15%
NAPS 2.54 2.06 1.79 3.32 2.65 2.27 2.46 0.53%
Adjusted Per Share Value based on latest NOSH - 188,277
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 106.72 64.61 65.99 72.26 31.39 21.77 19.61 32.60%
EPS 26.67 12.54 10.56 18.74 5.99 3.10 3.02 43.74%
DPS 1.46 1.44 3.77 0.76 0.00 0.40 0.53 18.38%
NAPS 1.2328 0.9905 0.7661 0.7005 0.423 0.3621 0.2619 29.44%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.76 2.65 2.30 3.12 3.78 1.89 2.06 -
P/RPS 1.71 1.97 1.49 0.91 1.92 1.38 1.12 7.30%
P/EPS 6.84 10.16 9.32 3.51 10.08 9.74 7.27 -1.01%
EY 14.61 9.84 10.73 28.46 9.92 10.27 13.75 1.01%
DY 0.80 1.13 3.83 1.16 0.00 1.32 2.43 -16.89%
P/NAPS 1.48 1.29 1.28 0.94 1.43 0.83 0.84 9.89%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 27/08/10 26/08/09 13/08/08 16/08/07 20/11/06 26/08/05 -
Price 4.19 2.72 2.80 5.35 3.80 2.50 2.03 -
P/RPS 1.91 2.02 1.82 1.56 1.93 1.83 1.10 9.62%
P/EPS 7.62 10.43 11.35 6.03 10.13 12.88 7.17 1.01%
EY 13.11 9.59 8.81 16.60 9.87 7.76 13.95 -1.02%
DY 0.72 1.10 3.14 0.68 0.00 1.00 2.46 -18.50%
P/NAPS 1.65 1.32 1.56 1.61 1.43 1.10 0.83 12.12%

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